8-K Announcements
6Apr 2, 2026·SEC
Mar 5, 2026·SEC
Mar 2, 2026·SEC
AAON, Inc. (AAON) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
AAON, Inc. (AAON) stock price & volume — 10-year historical chart
AAON, Inc. (AAON) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
AAON, Inc. (AAON) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Mar 2, 2026 | $0.39vs $0.45-13.3% | $424Mvs $372M+13.9% |
| Q4 2025 | Nov 6, 2025 | $0.37vs $0.33+12.1% | $384Mvs $374M+2.7% |
| Q3 2025 | Aug 11, 2025 | $0.22vs $0.31-29.0% | $312Mvs $361M-13.8% |
| Q2 2025 | Apr 30, 2025 | $0.37vs $0.25+48.0% | $322Mvs $362M-11.0% |
AAON, Inc. (AAON) competitors in Building systems and controls — business model, growth, and fundamentals comparison
AAON, Inc. (AAON) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
AAON, Inc. (AAON) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 405.23M | 433.95M | 469.33M | 514.55M | 534.52M | 888.79M | 1.17B | 1.2B | 1.44B |
| Revenue Growth % | 5.54% | 7.09% | 8.15% | 9.63% | 3.88% | 66.28% | 31.47% | 2.75% | 20.11% |
| Cost of Goods Sold | 281.58M | 330.41M | 349.91M | 358.7M | 396.69M | 651.22M | 769.5M | 803.53M | 1.06B |
| COGS % of Revenue | 69.49% | 76.14% | 74.55% | 69.71% | 74.21% | 73.27% | 65.85% | 66.93% | 73.25% |
| Gross Profit | 123.65M▲ 0% | 103.53M▼ 16.3% | 119.42M▲ 15.3% | 155.85M▲ 30.5% | 137.83M▼ 11.6% | 237.57M▲ 72.4% | 399.02M▲ 68.0% | 397.11M▼ 0.5% | 385.72M▼ 2.9% |
| Gross Margin % | 30.51% | 23.86% | 25.45% | 30.29% | 25.79% | 26.73% | 34.15% | 33.07% | 26.75% |
| Gross Profit Growth % | 4.72% | -16.27% | 15.35% | 30.5% | -11.56% | 72.37% | 67.96% | -0.48% | -2.87% |
| Operating Expenses | 49.42M | 48.18M | 52.41M | 54.01M | 68.58M | 110.81M | 171.53M | 187.99M | 239.48M |
| OpEx % of Revenue | 12.19% | 11.1% | 11.17% | 10.5% | 12.83% | 12.47% | 14.68% | 15.66% | 16.61% |
| Selling, General & Admin | 48.47M | 47.07M | 50.55M | 60.49M | 68.6M | 110.82M | 157.78M | 167.47M | 239.48M |
| SG&A % of Revenue | 11.96% | 10.85% | 10.77% | 11.76% | 12.83% | 12.47% | 13.5% | 13.95% | 16.61% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.49M | 1.87M | 1.86M | -6.48M | -21K | -12K | 13.75M | 20.52M | 0 |
| Operating Income | 74.23M▲ 0% | 55.35M▼ 25.4% | 67.01M▲ 21.1% | 101.84M▲ 52.0% | 69.25M▼ 32.0% | 126.76M▲ 83.0% | 227.49M▲ 79.5% | 209.12M▼ 8.1% | 146.25M▼ 30.1% |
| Operating Margin % | 18.32% | 12.76% | 14.28% | 19.79% | 12.96% | 14.26% | 19.47% | 17.42% | 10.14% |
| Operating Income Growth % | -6.73% | -25.44% | 21.07% | 51.97% | -32% | 83.04% | 79.47% | -8.08% | -30.06% |
| EBITDA | 89.24M | 73.01M | 89.78M | 127.47M | 99.67M | 162.19M | 274.29M | 272.04M | 225.6M |
| EBITDA Margin % | 22.02% | 16.82% | 19.13% | 24.77% | 18.65% | 18.25% | 23.47% | 22.66% | 15.64% |
| EBITDA Growth % | -3.66% | -18.19% | 22.97% | 41.99% | -21.81% | 62.73% | 69.11% | -0.82% | -17.07% |
| D&A (Non-Cash Add-back) | 15.01M | 17.66M | 22.77M | 25.63M | 30.42M | 35.43M | 46.79M | 62.92M | 79.36M |
| EBIT | 74.46M | 55.51M | 67.35M | 95.36M | 69.31M | 127.16M | 228M | 209.5M | 146.48M |
| Net Interest Income | 298K | 196K | 66K | 88K | -132K | -2.63M | -4.84M | -2.9M | -17.73M |
| Interest Income | 298K | 196K | 66K | 88K | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 132K | 2.63M | 4.84M | 2.9M | 17.73M |
| Other Income/Expense | 389K | 149K | 20K | 139K | -71K | -2.23M | -4.34M | -2.53M | -17.5M |
| Pretax Income | 74.62M▲ 0% | 55.5M▼ 25.6% | 67.03M▲ 20.8% | 101.97M▲ 52.1% | 69.18M▼ 32.2% | 124.53M▲ 80.0% | 223.15M▲ 79.2% | 206.59M▼ 7.4% | 128.75M▼ 37.7% |
| Pretax Margin % | 18.42% | 12.79% | 14.28% | 19.82% | 12.94% | 14.01% | 19.1% | 17.21% | 8.93% |
| Income Tax | 20.79M | 13.17M | 13.32M | 22.97M | 10.42M | 24.16M | 45.53M | 38.03M | 21.16M |
| Effective Tax Rate % | 27.87% | 23.73% | 19.87% | 22.52% | 15.07% | 19.4% | 20.4% | 18.41% | 16.43% |
| Net Income | 54.5M▲ 0% | 42.33M▼ 22.3% | 53.71M▲ 26.9% | 79.01M▲ 47.1% | 58.76M▼ 25.6% | 100.38M▲ 70.8% | 177.62M▲ 77.0% | 168.56M▼ 5.1% | 107.59M▼ 36.2% |
| Net Margin % | 13.45% | 9.75% | 11.44% | 15.35% | 10.99% | 11.29% | 15.2% | 14.04% | 7.46% |
| Net Income Growth % | 2.1% | -22.33% | 26.89% | 47.1% | -25.63% | 70.83% | 76.96% | -5.1% | -36.17% |
| Net Income (Continuing) | 53.83M | 42.33M | 53.71M | 79.01M | 58.76M | 100.38M | 177.62M | 168.56M | 107.59M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.69▲ 0% | 0.54▼ 21.7% | 0.68▲ 25.9% | 0.99▲ 45.6% | 0.73▼ 26.3% | 1.24▲ 69.9% | 2.13▲ 71.8% | 2.02▼ 5.2% | 1.29▼ 36.1% |
| EPS Growth % | 2.99% | -21.74% | 25.93% | 45.59% | -26.26% | 69.86% | 71.77% | -5.16% | -36.14% |
| EPS (Basic) | 0.69 | 0.54 | 0.69 | 1.01 | 0.75 | 1.26 | 2.19 | 2.07 | 1.32 |
| Diluted Shares Outstanding | 79.62M | 79M | 78.95M | 79.59M | 80.59M | 81.15M | 83.3M | 83.63M | 83.11M |
| Basic Shares Outstanding | 79.62M | 79M | 78.12M | 78.25M | 78.61M | 79.58M | 81.16M | 81.47M | 81.53M |
| Dividend Payout Ratio | 25.07% | 39.52% | 30.99% | 25.08% | 33.95% | 22.83% | 14.89% | 15.47% | 30.3% |
AAON, Inc. (AAON) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 153.73M | 140.66M | 187.55M | 220.25M | 218.08M | 349.12M | 408.95M | 488.21M | 869.18M |
| Cash & Short-Term Investments | 30.41M | 1.99M | 26.8M | 79.03M | 2.86M | 5.45M | 287K | 14K | 13K |
| Cash Only | 21.46M | 1.99M | 26.8M | 79.03M | 2.86M | 5.45M | 287K | 14K | 13K |
| Short-Term Investments | 8.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 52.01M | 54.08M | 68.2M | 47.39M | 82.25M | 142.31M | 183.3M | 286.97M | 588.87M |
| Days Sales Outstanding | 46.85 | 45.49 | 53.04 | 33.61 | 56.17 | 58.44 | 57.26 | 87.24 | 149.05 |
| Inventory | 70.79M | 77.61M | 73.6M | 82.22M | 130.27M | 198.94M | 213.53M | 187.42M | 261.15M |
| Days Inventory Outstanding | 91.76 | 85.74 | 76.78 | 83.66 | 119.86 | 111.5 | 101.29 | 85.14 | 90.24 |
| Other Current Assets | 0 | 5.93M | 17.58M | 7.85M | 628K | 498K | 8.74M | 13.81M | 19.15M |
| Total Non-Current Assets | 143.05M | 167.34M | 183.88M | 228.76M | 432.1M | 464.79M | 532.48M | 687.02M | 817.33M |
| Property, Plant & Equipment | 142.38M | 163M | 179.78M | 224.91M | 275.04M | 311.87M | 381.72M | 525.79M | 649.25M |
| Fixed Asset Turnover | 2.85x | 2.66x | 2.61x | 2.29x | 1.94x | 2.85x | 3.06x | 2.28x | 2.22x |
| Goodwill | 0 | 3.23M | 3.23M | 3.23M | 85.73M | 81.89M | 81.89M | 81.89M | 81.89M |
| Intangible Assets | 0 | 506K | 272K | 38K | 70.12M | 64.61M | 68.05M | 78.26M | 83.91M |
| Long-Term Investments | 0 | 598K | 597K | 579K | 1.22M | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 678K | 0 | 0 | 0 | 0 | 6.42M | 816K | 242K | 2.28M |
| Total Assets | 296.78M▲ 0% | 307.99M▲ 3.8% | 371.42M▲ 20.6% | 449.01M▲ 20.9% | 650.18M▲ 44.8% | 813.9M▲ 25.2% | 941.44M▲ 15.7% | 1.18B▲ 24.8% | 1.69B▲ 43.5% |
| Asset Turnover | 1.37x | 1.41x | 1.26x | 1.15x | 0.82x | 1.09x | 1.24x | 1.02x | 0.86x |
| Asset Growth % | 15.69% | 3.78% | 20.59% | 20.89% | 44.8% | 25.18% | 15.67% | 24.83% | 43.5% |
| Total Current Liabilities | 50.06M | 47.49M | 56.03M | 59.03M | 86.77M | 145.57M | 126.75M | 174.91M | 330.86M |
| Accounts Payable | 10.97M | 10.62M | 11.76M | 12.45M | 29.02M | 45.51M | 27.48M | 44.65M | 110.44M |
| Days Payables Outstanding | 14.22 | 11.73 | 12.27 | 12.67 | 26.7 | 25.51 | 13.04 | 20.28 | 38.16 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16M | 10.8M |
| Deferred Revenue (Current) | 2.84M | 2.37M | 4.63M | 5.07M | 13.47M | 25.17M | 16.38M | 22.63M | 0 |
| Other Current Liabilities | 11.07M | 5M | 13.01M | 6.82M | 14.15M | 30.12M | 24.51M | 15.32M | 209.62M |
| Current Ratio | 3.07x | 2.96x | 3.35x | 3.73x | 2.51x | 2.40x | 3.23x | 2.79x | 2.63x |
| Quick Ratio | 1.66x | 1.33x | 2.03x | 2.34x | 1.01x | 1.03x | 1.54x | 1.72x | 1.84x |
| Cash Conversion Cycle | 124.39 | 119.49 | 117.55 | 104.61 | 149.33 | 144.44 | 145.51 | 152.1 | 201.12 |
| Total Non-Current Liabilities | 9.49M | 11.06M | 25.26M | 39.11M | 97.24M | 107.62M | 79.46M | 175.75M | 460.67M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 40M | 71M | 38.33M | 138.89M | 407.06M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 5.99M | 10.2M | 13.59M | 15.53M |
| Deferred Tax Liabilities | 7.98M | 9.26M | 15.3M | 28.32M | 31.99M | 18.66M | 12.13M | 0 | 30.31M |
| Other Non-Current Liabilities | 0 | 146K | 9.96M | 10.79M | 25.25M | 11.96M | 18.8M | 23.26M | 7.77M |
| Total Liabilities | 59.55M | 58.55M | 81.28M | 98.14M | 184.01M | 253.19M | 206.21M | 350.65M | 791.52M |
| Total Debt | 0 | 0 | 0 | 202K | 41.58M | 78.25M | 50.55M | 170.96M | 433.38M |
| Net Debt | -21.46M | -1.99M | -26.8M | -78.82M | 38.72M | 72.8M | 50.26M | 170.95M | 433.37M |
| Debt / Equity | - | - | - | 0.00x | 0.09x | 0.14x | 0.07x | 0.21x | 0.48x |
| Debt / EBITDA | - | - | - | 0.00x | 0.42x | 0.48x | 0.18x | 0.63x | 1.92x |
| Net Debt / EBITDA | -0.24x | -0.03x | -0.30x | -0.62x | 0.39x | 0.45x | 0.18x | 0.63x | 1.92x |
| Interest Coverage | - | - | - | - | 525.11x | 48.41x | 47.08x | 72.12x | 8.26x |
| Total Equity | 237.23M▲ 0% | 249.44M▲ 5.1% | 290.14M▲ 16.3% | 350.87M▲ 20.9% | 466.17M▲ 32.9% | 560.71M▲ 20.3% | 735.22M▲ 31.1% | 824.58M▲ 12.2% | 894.99M▲ 8.5% |
| Equity Growth % | 15.22% | 5.15% | 16.32% | 20.93% | 32.86% | 20.28% | 31.12% | 12.15% | 8.54% |
| Book Value per Share | 2.98 | 3.16 | 3.67 | 4.41 | 5.78 | 6.91 | 8.83 | 9.86 | 10.77 |
| Total Shareholders' Equity | 237.23M | 249.44M | 290.14M | 350.87M | 466.17M | 560.71M | 735.22M | 824.58M | 894.99M |
| Common Stock | 210K | 208K | 208K | 209K | 210K | 322K | 326K | 326K | 327K |
| Retained Earnings | 237.02M | 249.24M | 286.3M | 345.5M | 384.31M | 461.66M | 612.84M | 755.31M | 830.3M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
AAON, Inc. (AAON) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 57.99M | 54.86M | 97.92M | 128.81M | 61.18M | 61.32M | 158.9M | 192.53M | -861K |
| Operating CF Margin % | 14.31% | 12.64% | 20.86% | 25.03% | 11.45% | 6.9% | 13.6% | 16.04% | -0.06% |
| Operating CF Growth % | -9.28% | -5.41% | 78.51% | 31.54% | -52.5% | 0.22% | 159.13% | 21.17% | -100.45% |
| Net Income | 54.5M | 42.33M | 53.71M | 79.01M | 58.76M | 100.38M | 177.62M | 168.56M | 107.59M |
| Depreciation & Amortization | 15.01M | 17.66M | 22.77M | 25.63M | 30.42M | 35.43M | 46.79M | 189K | 79.36M |
| Stock-Based Compensation | 6.31M | 7.86M | 11.8M | 11.34M | 11.81M | 13.7M | 16.38M | 16.73M | 17.99M |
| Deferred Taxes | -749K | 2.64M | 6.04M | 13.03M | 3.67M | -13.33M | -6.53M | -6.61M | 31.15M |
| Other Non-Cash Items | -209K | 318K | 1.84M | -5.21M | 669K | 2.72M | 1.52M | 63.03M | -594K |
| Working Capital Changes | -16.87M | -15.95M | 1.77M | 5.01M | -44.14M | -77.57M | -76.89M | -49.37M | -236.36M |
| Change in Receivables | -7.52M | -2.83M | 174K | 16.04M | -9.74M | -47.51M | -9.98M | -10.04M | -167.02M |
| Change in Inventory | -23.7M | -5.6M | 2.56M | -9.73M | -45.95M | -71.41M | -16.23M | 27.08M | -73.88M |
| Change in Payables | 3.04M | -1.18M | 280K | -2.15M | 10.9M | 11.57M | -18.32M | 16.96M | 52.9M |
| Cash from Investing | -31.05M | -34.63M | -37.05M | -61.27M | -158.72M | -76.21M | -109.31M | -213.07M | -192.42M |
| Capital Expenditures | -41.71M | -37.27M | -37.17M | -67.8M | -55.36M | -54.02M | -109.49M | -213.15M | -204.89M |
| CapEx % of Revenue | 10.29% | 8.59% | 7.92% | 13.18% | 10.36% | 6.08% | 9.37% | 17.75% | 14.21% |
| Acquisitions | 10K | -6.38M | 0 | 0 | -103.43M | -249K | 0 | 0 | 40K |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 60K | 66K | 120K | 6.53M | 73K | -21.94M | 180K | 76K | 12.44M |
| Cash from Financing | -29.64M | -39.68M | -18.5M | -29.63M | 18.73M | 17.36M | -46.51M | 18.03M | 188M |
| Debt Issued (Net) | 0 | 0 | 6.61M | 0 | 40M | 30.89M | -26.61M | 120.99M | 243.19M |
| Equity Issued (Net) | -14.36M | -21.86M | -6.96M | -8.64M | 272K | 10.4M | 8.25M | -68.17M | -12.85M |
| Dividends Paid | -13.66M | -16.73M | -16.64M | -19.82M | -19.95M | -22.92M | -26.45M | -26.08M | -32.6M |
| Share Repurchases | -16.62M | -26.85M | -19.59M | -30.06M | -20.88M | -12.74M | -25.01M | -100.03M | -30M |
| Other Financing | -1.61M | -1.1M | -1.51M | -1.17M | -1.59M | -1.02M | -1.7M | -8.7M | -9.73M |
| Net Change in Cash | -2.7M▲ 0% | -19.46M▼ 621.9% | 42.38M▲ 317.7% | 37.91M▼ 10.5% | -78.8M▼ 307.8% | 2.46M▲ 103.1% | 3.07M▲ 24.9% | -2.51M▼ 181.6% | -5.28M▼ 110.2% |
| Free Cash Flow | 16.28M▲ 0% | 17.59M▲ 8.0% | 60.76M▲ 245.5% | 61.01M▲ 0.4% | 5.82M▼ 90.5% | 7.29M▲ 25.3% | 54.6M▲ 648.6% | -3.13M▼ 105.7% | -191.42M▼ 6019.7% |
| FCF Margin % | 4.02% | 4.05% | 12.95% | 11.86% | 1.09% | 0.82% | 4.67% | -0.26% | -13.27% |
| FCF Growth % | -56.37% | 8.03% | 245.46% | 0.42% | -90.46% | 25.3% | 648.57% | -105.73% | -6019.69% |
| FCF per Share | 0.20 | 0.22 | 0.77 | 0.77 | 0.07 | 0.09 | 0.66 | -0.04 | -2.30 |
| FCF Conversion (FCF/Net Income) | 1.06x | 1.30x | 1.82x | 1.63x | 1.04x | 0.61x | 0.89x | 1.14x | -0.01x |
| Interest Paid | 0 | 6K | 0 | 0 | 0 | 2.41M | 4.82M | 2.81M | 0 |
| Taxes Paid | 16.95M | 14.98M | 0 | 0 | 7.89M | 19.29M | 63.38M | 49.92M | 0 |
AAON, Inc. (AAON) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 27.74% | 24.6% | 17.4% | 19.91% | 24.65% | 14.38% | 19.55% | 27.41% | 21.61% | 12.51% |
| Return on Invested Capital (ROIC) | 33.85% | 28.01% | 17.92% | 19.68% | 28.53% | 13.37% | 16.7% | 24.05% | 17.61% | 9.44% |
| Gross Margin | 30.75% | 30.51% | 23.86% | 25.45% | 30.29% | 25.79% | 26.73% | 34.15% | 33.07% | 26.75% |
| Net Margin | 13.9% | 13.45% | 9.75% | 11.44% | 15.35% | 10.99% | 11.29% | 15.2% | 14.04% | 7.46% |
| Debt / Equity | - | - | - | - | 0.00x | 0.09x | 0.14x | 0.07x | 0.21x | 0.48x |
| Interest Coverage | - | - | - | - | - | 525.11x | 48.41x | 47.08x | 72.12x | 8.26x |
| FCF Conversion | 1.20x | 1.06x | 1.30x | 1.82x | 1.63x | 1.04x | 0.61x | 0.89x | 1.14x | -0.01x |
| Revenue Growth | 7.07% | 5.54% | 7.09% | 8.15% | 9.63% | 3.88% | 66.28% | 31.47% | 2.75% | 20.11% |
AAON, Inc. (AAON) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 2, 2026·SEC
Mar 5, 2026·SEC
Mar 2, 2026·SEC
AAON, Inc. (AAON) stock FAQ — growth, dividends, profitability & financials explained
AAON, Inc. (AAON) reported $1.44B in revenue for fiscal year 2025. This represents a 2195% increase from $62.8M in 1996.
AAON, Inc. (AAON) grew revenue by 20.1% over the past year. This is strong growth.
Yes, AAON, Inc. (AAON) is profitable, generating $107.6M in net income for fiscal year 2025 (7.5% net margin).
Yes, AAON, Inc. (AAON) pays a dividend with a yield of 0.40%. This makes it attractive for income-focused investors.
AAON, Inc. (AAON) has a return on equity (ROE) of 12.5%. This is reasonable for most industries.
AAON, Inc. (AAON) had negative free cash flow of $190.0M in fiscal year 2025, likely due to heavy capital investments.
AAON, Inc. (AAON) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates