Crane NXT, Co. (CXT) 10-Year Financial Performance & Capital Metrics

CXT • • Industrial / General

IndustrialsIndustrial MachineryIndustrial Automation & RoboticsFactory Automation Systems

AboutCrane NXT, Co. focuses on payment and merchandising technologies. It indents to offer electronic equipment and associated software leveraging extensive, and proprietary core capabilities, including payment verification and authentication, as well as automation solutions, field service solutions, remote diagnostics, and productivity enhancing software solutions. The company is based in Stamford, Connecticut.Show more

Revenue $1.49B +6.9%
EBITDA $356M -2.4%
Net Income $184M -2.2%
EPS (Diluted) 3.19 -2.4%
Gross Margin 44.73% -4.8%
EBITDA Margin 23.92% -8.7%
Operating Margin 18.08% -12.3%
Net Margin 12.38% -8.5%
ROE 18.15% -15.8%
ROIC 12.82% -14.6%
Debt/Equity 0.76 +6.1%
Interest Coverage 5.62 -0.8%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Good 3Y average ROE of 18.4%
✓Healthy 5Y average net margin of 12.1%

✗Weaknesses

✗Weak Piotroski F-Score: 3/9
✗Sales declining 14.7% over 5 years

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y-14.65%

3Y3.39%

TTM9.3%

Profit (Net Income) CAGR

10Y-

5Y6.67%

3Y1.13%

TTM-12.1%

EPS CAGR

10Y-

5Y6.3%

3Y-25.39%

TTM-12.13%

ROCE

10Y Avg12.33%

5Y Avg11.81%

3Y Avg14.62%

Latest14.85%

Peer Comparison

Factory Automation Systems

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
ROKRockwell Automation, Inc.	47.35B	421.13	54.91	0.97%	10.41%	23.42%	2.87%	0.98
HIHillenbrand, Inc.	2.24B	31.83	43.01	-15.99%	1.61%	3.03%	0.8%	1.12
EMREmerson Electric Co.	83.23B	148.02	36.64	3%	12.73%	11.3%	3.2%	0.68
PSNParsons Corporation	7.69B	72.22	34.07	24.03%	5.96%	14.52%	6.17%	0.56
EPACEnerpac Tool Group Corp.	2.18B	41.40	24.35	4.65%	14.64%	20.92%	4.21%	0.53
OTISOtis Worldwide Corporation	35.21B	90.35	22.20	0.37%	9.41%		4.08%
TNCTennant Company	1.45B	79.73	18.20	3.47%	4.42%	8.53%	4.73%	0.41
CXTCrane NXT, Co.	2.97B	51.73	16.22	6.86%	9.8%	12.76%	5.68%	0.76

Profit & Loss

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	2.74B	2.75B	2.79B	3.35B	3.28B	2.94B	1.35B	1.34B	1.39B	1.49B
Revenue Growth %	-	0%	0.01%	0.2%	-0.02%	-0.11%	-0.54%	-0%	0.04%	0.07%
Cost of Goods Sold+	1.79B	1.76B	1.77B	2.16B	2.1B	1.93B	746.2M	713.7M	737.2M	821.7M
COGS % of Revenue	0.65%	0.64%	0.64%	0.64%	0.64%	0.66%	0.55%	0.53%	0.53%	0.55%
Gross Profit+	954.4M	989.7M	1.02B	1.19B	1.18B	1.01B	598.9M	626.2M	654.1M	665.1M
Gross Margin %	0.35%	0.36%	0.36%	0.36%	0.36%	0.34%	0.45%	0.47%	0.47%	0.45%
Gross Profit Growth %	-	0.04%	0.03%	0.17%	-0.01%	-0.15%	-0.4%	0.05%	0.04%	0.02%
Operating Expenses+	563.3M	592M	605.9M	721M	968.6M	743.3M	319.7M	324.9M	367.3M	396.3M
OpEx % of Revenue	0.21%	0.22%	0.22%	0.22%	0.3%	0.25%	0.24%	0.24%	0.26%	0.27%
Selling, General & Admin	500.5M	530.5M	547.4M	662.6M	698M	698.1M	323.4M	318.7M	366.8M	386.2M
SG&A % of Revenue	0.18%	0.19%	0.2%	0.2%	0.21%	0.24%	0.24%	0.24%	0.26%	0.26%
Research & Development	62.8M	61.5M	58.5M	58.4M	0	0	0	0	0	39.5M
R&D % of Revenue	0.02%	0.02%	0.02%	0.02%	-	-	-	-	-	0.03%
Other Operating Expenses	0	0	0	0	270.6M	45.2M	-3.7M	6.2M	500K	-29.4M
Operating Income+	391.1M	397.7M	409.2M	468.3M	210.4M	262.9M	279.2M	301.3M	286.8M	268.8M
Operating Margin %	0.14%	0.14%	0.15%	0.14%	0.06%	0.09%	0.21%	0.22%	0.21%	0.18%
Operating Income Growth %	-	0.02%	0.03%	0.14%	-0.55%	0.25%	0.06%	0.08%	-0.05%	-0.06%
EBITDA+	461.7M	468.6M	481.9M	588.3M	323.9M	390.4M	361M	380M	364.4M	355.6M
EBITDA Margin %	0.17%	0.17%	0.17%	0.18%	0.1%	0.13%	0.27%	0.28%	0.26%	0.24%
EBITDA Growth %	-	0.01%	0.03%	0.22%	-0.45%	0.21%	-0.08%	0.05%	-0.04%	-0.02%
D&A (Non-Cash Add-back)	70.6M	70.9M	72.7M	120M	113.5M	127.5M	81.8M	78.7M	77.6M	86.8M
EBIT	374.1M	200.6M	403.6M	462.3M	217.5M	279.8M	284M	304.6M	290.4M	274.2M
Net Interest Income+	-35.7M	-34.6M	-33.6M	-48.6M	-44.1M	-53.3M	-57.8M	-56.1M	-49.5M	-46.2M
Interest Income	1.9M	1.9M	2.5M	2.3M	2.7M	2M	100K	200K	1.1M	1.6M
Interest Expense	37.6M	36.5M	36.1M	50.9M	46.8M	55.3M	57.9M	56.3M	50.6M	47.8M
Other Income/Expense	-54.6M	-233.6M	-41.7M	-56.9M	-39.7M	-38.4M	-53.1M	-53M	-47M	-42.4M
Pretax Income+	336.5M	164.1M	367.5M	411.4M	170.7M	224.5M	226.1M	248.3M	239.8M	226.4M
Pretax Margin %	0.12%	0.06%	0.13%	0.12%	0.05%	0.08%	0.17%	0.19%	0.17%	0.15%
Income Tax+	106.5M	40.3M	195M	75.9M	37.1M	43.4M	48.1M	43.4M	51.5M	42.3M
Effective Tax Rate %	0.68%	0.75%	0.47%	0.82%	0.78%	0.81%	0.79%	0.83%	0.79%	0.81%
Net Income+	228.9M	122.8M	171.8M	335.6M	133.3M	181M	178M	204.9M	188.3M	184.1M
Net Margin %	0.08%	0.04%	0.06%	0.1%	0.04%	0.06%	0.13%	0.15%	0.14%	0.12%
Net Income Growth %	-	-0.46%	0.4%	0.95%	-0.6%	0.36%	-0.02%	0.15%	-0.08%	-0.02%
Net Income (Continuing)	230M	123.8M	172.5M	335.5M	133.6M	181.1M	178M	204.9M	188.3M	184.1M
Discontinued Operations	0	0	0	0	0	0	0	0	0	0
Minority Interest	11.4M	11.9M	3.3M	2.9M	2.6M	2.2M	2.8M	2.6M	0	0
EPS (Diluted)+	3.89	2.07	2.84	5.50	2.35	3.19	7.68	7.07	3.27	3.19
EPS Growth %	-	-0.47%	0.37%	0.94%	-0.57%	0.36%	1.41%	-0.08%	-0.54%	-0.02%
EPS (Basic)	3.94	2.10	2.89	5.63	2.35	3.19	7.68	7.07	3.32	3.22
Diluted Shares Outstanding	58.8M	59.3M	60.4M	61M	56.7M	56.7M	56.7M	56.73M	57.5M	57.8M
Basic Shares Outstanding	58.1M	58.5M	59.4M	59.6M	56.7M	56.7M	56.7M	56.7M	56.8M	57.1M
Dividend Payout Ratio	0.33%	0.63%	0.46%	0.25%	0.7%	0.55%	0.57%	-	0.13%	0.2%

Balance Sheet

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	1.2B	1.32B	1.52B	1.36B	1.5B	1.57B	1.54B	623.3M	644.4M	642.5M
Cash & Short-Term Investments	363.5M	509.7M	706.2M	343.4M	393.9M	551M	478.6M	230.7M	227.2M	165.8M
Cash Only	363.5M	509.7M	706.2M	343.4M	393.9M	551M	478.6M	230.7M	227.2M	165.8M
Short-Term Investments	0	0	0	0	0	0	0	0	0	0
Accounts Receivable	418.1M	414.4M	443.4M	586.7M	625M	447.1M	496.7M	205.1M	214.9M	303.6M
Days Sales Outstanding	55.69	55.04	58.09	64.01	69.48	55.57	134.78	55.87	56.38	74.53
Inventory	376.9M	342.5M	349.3M	411.5M	457.3M	438.2M	449.1M	145.6M	157.1M	144.8M
Days Inventory Outstanding	77.02	71.1	71.99	69.66	79.33	82.84	219.68	74.46	77.78	64.32
Other Current Assets	45M	49.1M	19.6M	21.3M	23.7M	137.4M	118.7M	41.9M	45.2M	19.7M
Total Non-Current Assets+	2.13B	2.11B	2.08B	2.68B	2.92B	3.02B	2.94B	1.51B	1.49B	1.74B
Property, Plant & Equipment	276M	278.9M	282.4M	599.1M	728.9M	600.4M	555.6M	261.6M	261.2M	272.3M
Fixed Asset Turnover	9.93x	9.85x	9.87x	5.58x	4.50x	4.89x	2.42x	5.12x	5.33x	5.46x
Goodwill	1.17B	1.15B	1.21B	1.4B	1.47B	1.61B	1.58B	836.6M	841.2M	956.6M
Intangible Assets	1.49B	0	0	0	505.1M	520.3M	467.1M	344.9M	308.9M	419.3M
Long-Term Investments	108.7M	125.2M	90.1M	75M	85M	72.5M	0	0	0	6.8M
Other Non-Current Assets	-1.07B	377.2M	391.4M	583.2M	97.3M	198.1M	319.3M	56.7M	71M	86.8M
Total Assets+	3.34B	3.43B	3.59B	4.04B	4.42B	4.59B	4.49B	2.13B	2.13B	2.39B
Asset Turnover	0.82x	0.80x	0.78x	0.83x	0.74x	0.64x	0.30x	0.63x	0.65x	0.62x
Asset Growth %	-	0.03%	0.05%	0.13%	0.09%	0.04%	-0.02%	-0.53%	0%	0.12%
Total Current Liabilities+	572.8M	520.8M	837.5M	740.2M	916.7M	1.06B	789.3M	631.4M	334.4M	562.4M
Accounts Payable	223.3M	223.2M	247.4M	329.2M	311.1M	218.4M	273.7M	109.6M	106.5M	116.6M
Days Payables Outstanding	45.63	46.33	50.99	55.73	53.97	41.29	133.88	56.05	52.73	51.79
Short-Term Debt	49.6M	3.6M	249.4M	6.9M	173.4M	375.7M	0	299.7M	4.6M	210M
Deferred Revenue (Current)	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Other Current Liabilities	270.8M	275M	313.7M	353.3M	210.2M	190.8M	244.2M	56.3M	48.5M	6.2M
Current Ratio	2.10x	2.53x	1.81x	1.84x	1.64x	1.49x	1.96x	0.99x	1.93x	1.14x
Quick Ratio	1.44x	1.87x	1.40x	1.29x	1.14x	1.07x	1.39x	0.76x	1.46x	0.88x
Cash Conversion Cycle	87.07	79.81	79.09	77.94	94.85	97.12	220.58	74.28	81.43	87.06
Total Non-Current Liabilities+	1.61B	1.76B	1.41B	1.78B	2.03B	2B	1.86B	714.2M	831M	759.2M
Long-Term Debt	744.6M	745.3M	494.1M	942.3M	842M	842.9M	842.4M	545.1M	640.3M	540.6M
Capital Lease Obligations	0	0	0	0	91.5M	86.5M	79.4M	29M	42.6M	52.7M
Deferred Tax Liabilities	50M	42.4M	44.9M	53.2M	55.8M	53.6M	76.9M	109.5M	104.5M	119M
Other Non-Current Liabilities	818.7M	973.8M	868.5M	779.9M	1.04B	688.5M	863.5M	30.6M	43.6M	33.4M
Total Liabilities	2.19B	2.28B	2.25B	2.52B	2.95B	3.06B	2.65B	1.35B	1.17B	1.32B
Total Debt+	794.2M	745.3M	743.5M	949.2M	1.11B	1.33B	944.5M	881.2M	694.7M	813.9M
Net Debt	430.7M	235.6M	37.3M	605.8M	713M	777.5M	465.9M	650.5M	467.5M	648.1M
Debt / Equity	0.69x	0.65x	0.55x	0.62x	0.75x	0.87x	0.51x	1.12x	0.72x	0.76x
Debt / EBITDA	1.72x	1.59x	1.54x	1.61x	3.42x	3.40x	2.62x	2.32x	1.91x	2.29x
Net Debt / EBITDA	0.93x	0.50x	0.08x	1.03x	2.20x	1.99x	1.29x	1.71x	1.28x	1.82x
Interest Coverage	10.40x	10.90x	11.34x	9.20x	4.50x	4.75x	4.82x	5.35x	5.67x	5.62x
Total Equity+	1.15B	1.15B	1.35B	1.53B	1.48B	1.53B	1.84B	783.8M	964M	1.06B
Equity Growth %	-	-0%	0.18%	0.13%	-0.03%	0.04%	0.2%	-0.57%	0.23%	0.1%
Book Value per Share	19.57	19.32	22.33	25.03	26.04	27.00	32.37	13.82	16.77	18.42
Total Shareholders' Equity	1.14B	1.13B	1.35B	1.52B	1.47B	1.53B	1.83B	783.8M	964M	1.06B
Common Stock	72.4M	72.4M	72.4M	72.4M	72.4M	72.4M	72.4M	0	72.4M	72.4M
Retained Earnings	1.67B	1.72B	1.81B	2.07B	2.11B	2.19B	2.53B	0	120.9M	268.4M
Treasury Stock	-494.2M	-459.3M	-452.1M	-476.2M	-542.8M	-600.6M	-691.1M	0	-838.8M	-823.2M
Accumulated OCI	-158.2M	-476.1M	-380.1M	-447.6M	-483.7M	-466.4M	-440.2M	-131.5M	-118.6M	-172.6M
Minority Interest	11.4M	11.9M	3.3M	2.9M	2.6M	2.2M	2.8M	2.6M	0	0

Cash Flow

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	229.3M	318.1M	314.9M	413.8M	393.9M	309.5M	498.5M	306M	276.3M	214.1M
Operating CF Margin %	0.08%	0.12%	0.11%	0.12%	0.12%	0.11%	0.37%	0.23%	0.2%	0.14%
Operating CF Growth %	-	0.39%	-0.01%	0.31%	-0.05%	-0.21%	0.61%	-0.39%	-0.1%	-0.23%
Net Income	228.9M	122.8M	171.8M	335.6M	133.6M	181.1M	435.4M	204.9M	188.3M	184.1M
Depreciation & Amortization	-67M	70.9M	72.7M	120M	113.5M	127.5M	121.1M	78.7M	77.6M	86.8M
Stock-Based Compensation	0	0	0	0	22.3M	22.3M	0	9.3M	10.3M	10.6M
Deferred Taxes	39.7M	-25.1M	102.3M	47.7M	-25.1M	18.1M	-9.6M	-28.4M	7.6M	-17.6M
Other Non-Cash Items	-90.2M	240.1M	45.7M	131.2M	189.6M	-78.6M	-86.4M	2.2M	-1.1M	800K
Working Capital Changes	-16.1M	27M	54M	16.3M	-40M	39.1M	38M	39.3M	-6.4M	-50.6M
Change in Receivables	-2.4M	-6.2M	-10.1M	4.8M	3.8M	138.5M	-58.8M	300K	-6.3M	-44.4M
Change in Inventory	-23M	24.9M	6.4M	-38.8M	-8.3M	35.4M	-18.2M	-12.7M	-1M	21.3M
Change in Payables	3.3M	5.5M	17.5M	37M	-23.4M	-102.6M	59.3M	13.9M	-6.8M	5.7M
Cash from Investing+	-35.2M	-50.6M	-86.7M	-752.3M	-221M	-229.1M	-300K	-21.3M	-31.1M	-318M
Capital Expenditures	-39.6M	-51.5M	-49M	-108.8M	-68.8M	-34.1M	-53.9M	-21.3M	-31.1M	-45.4M
CapEx % of Revenue	0.01%	0.02%	0.02%	0.03%	0.02%	0.01%	0.04%	0.02%	0.02%	0.03%
Acquisitions	-	-	-	-	-	-	-	-	-	-
Investments	-	-	-	-	-	-	-	-	-	-
Other Investing	0	0	0	0	3.1M	4.5M	0	0	0	-2.7M
Cash from Financing+	-143.8M	-100.4M	-78.2M	-7.9M	-124.6M	55.1M	-557.9M	-135M	-252.5M	62.1M
Debt Issued (Net)	-	-	-	-	-	-	-	-	-	-
Equity Issued (Net)	-	-	-	-	-	-	-	-	-	-
Dividends Paid	-76.6M	-77.2M	-78.4M	-83.5M	-93.2M	-100.4M	-100.6M	0	-23.7M	-36.6M
Share Repurchases	-	-	-	-	-	-	-	-	-	-
Other Financing	100K	0	0	0	2.9M	3.8M	0	68.7M	-32.5M	-9.6M
Net Change in Cash	-	-	-	-	-	-	-	-	-	-
Free Cash Flow+	189.7M	266.6M	265.9M	305M	325.1M	275.4M	444.6M	284.7M	245.2M	168.7M
FCF Margin %	0.07%	0.1%	0.1%	0.09%	0.1%	0.09%	0.33%	0.21%	0.18%	0.11%
FCF Growth %	-	0.41%	-0%	0.15%	0.07%	-0.15%	0.61%	-0.36%	-0.14%	-0.31%
FCF per Share	3.23	4.50	4.40	5.00	5.73	4.86	7.84	5.02	4.26	2.92
FCF Conversion (FCF/Net Income)	1.00x	2.59x	1.83x	1.23x	2.95x	1.71x	2.80x	1.49x	1.47x	1.16x
Interest Paid	0	0	0	0	47.4M	53.8M	0	41.2M	45.1M	44.1M
Taxes Paid	0	0	0	0	37.9M	46.5M	0	63.5M	46M	63.8M

Key Ratios

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	19.89%	10.69%	13.78%	23.34%	8.88%	12.04%	10.58%	15.65%	21.55%	18.15%
Return on Invested Capital (ROIC)	18.55%	20.13%	22.18%	19.96%	7.3%	8.77%	9.09%	12.1%	15.01%	12.82%
Gross Margin	34.83%	36.02%	36.44%	35.55%	35.91%	34.26%	44.52%	46.73%	47.01%	44.73%
Net Margin	8.35%	4.47%	6.17%	10.03%	4.06%	6.16%	13.23%	15.29%	13.53%	12.38%
Debt / Equity	0.69x	0.65x	0.55x	0.62x	0.75x	0.87x	0.51x	1.12x	0.72x	0.76x
Interest Coverage	10.40x	10.90x	11.34x	9.20x	4.50x	4.75x	4.82x	5.35x	5.67x	5.62x
FCF Conversion	1.00x	2.59x	1.83x	1.23x	2.95x	1.71x	2.80x	1.49x	1.47x	1.16x
Revenue Growth	-	0.27%	1.38%	20.08%	-1.87%	-10.54%	-54.2%	-0.39%	3.84%	6.86%

Revenue by Segment

	2015	2016	2017	2018	2022	2023	2024
Engineered Materials	254.8M	257M	275.4M	243.2M	112.5M	-	521.9M
Engineered Materials Growth	-	0.86%	7.16%	-11.69%	-53.74%	-	-
Payment and Merchandising Technologies	703M	745.8M	776.7M	1.26B	1.34B	-	-
Payment and Merchandising Technologies Growth	-	6.09%	4.14%	61.84%	6.60%	-	-
Process Flow Technologies	-	-	-	-	749.8M	-	-
Process Flow Technologies Growth	-	-	-	-	-	-	-
Aerospace And Electronics	691.3M	745.7M	691.4M	743.5M	250.5M	-	-
Aerospace And Electronics Growth	-	7.87%	-7.28%	7.54%	-66.31%	-	-
Fluid Handling	1.09B	999.5M	1.04B	1.1B	-	-	-
Fluid Handling Growth	-	-8.41%	4.30%	5.69%	-	-	-

Revenue by Geography

	2015	2016	2017	2018	2022	2023	2024
North America	-	-	-	-	-	787.1M	804.8M
North America Growth	-	-	-	-	-	-	2.25%
the World	-	-	-	-	-	407.9M	519.9M
the World Growth	-	-	-	-	-	-	27.46%
Western Europe	-	-	-	-	-	196.3M	162.1M
Western Europe Growth	-	-	-	-	-	-	-17.42%
UNITED STATES	1.7B	1.77B	1.77B	2.11B	1.99B	-	-
UNITED STATES Growth	-	4.19%	-0.14%	19.23%	-5.54%	-	-
Europe	282.2M	279.6M	268.6M	484.2M	475.8M	-	-
Europe Growth	-	-0.92%	-3.93%	80.27%	-1.73%	-	-
CANADA	212.7M	163.2M	169M	172.3M	183.3M	-	-
CANADA Growth	-	-23.27%	3.55%	1.95%	6.38%	-	-

Frequently Asked Questions

Valuation & Price

Crane NXT, Co. (CXT) has a price-to-earnings (P/E) ratio of 16.2x. This is roughly in line with market averages.

Growth & Financials

Crane NXT, Co. (CXT) reported $1.58B in revenue for fiscal year 2024. This represents a 42% decrease from $2.74B in 2015.

Crane NXT, Co. (CXT) grew revenue by 6.9% over the past year. This is steady growth.

Yes, Crane NXT, Co. (CXT) is profitable, generating $154.7M in net income for fiscal year 2024 (12.4% net margin).

Dividend & Returns

Yes, Crane NXT, Co. (CXT) pays a dividend with a yield of 1.22%. This makes it attractive for income-focused investors.

Crane NXT, Co. (CXT) has a return on equity (ROE) of 18.1%. This is reasonable for most industries.

Crane NXT, Co. (CXT) generated $172.6M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.

US Stock Screener

...

Crane NXT, Co. (CXT) 10-Year Financial Performance & Capital Metrics

CXT • • Industrial / General

IndustrialsIndustrial MachineryIndustrial Automation & RoboticsFactory Automation Systems

Revenue $1.49B +6.9%
EBITDA $356M -2.4%
Net Income $184M -2.2%
EPS (Diluted) 3.19 -2.4%
Gross Margin 44.73% -4.8%
EBITDA Margin 23.92% -8.7%
Operating Margin 18.08% -12.3%
Net Margin 12.38% -8.5%
ROE 18.15% -15.8%
ROIC 12.82% -14.6%
Debt/Equity 0.76 +6.1%
Interest Coverage 5.62 -0.8%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Good 3Y average ROE of 18.4%
✓Healthy 5Y average net margin of 12.1%

✗Weaknesses

✗Weak Piotroski F-Score: 3/9
✗Sales declining 14.7% over 5 years

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y-14.65%

3Y3.39%

TTM9.3%

Profit (Net Income) CAGR

10Y-

5Y6.67%

3Y1.13%

TTM-12.1%

EPS CAGR

10Y-

5Y6.3%

3Y-25.39%

TTM-12.13%

ROCE

10Y Avg12.33%

5Y Avg11.81%

3Y Avg14.62%

Latest14.85%

Peer Comparison

Factory Automation Systems

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
ROKRockwell Automation, Inc.	47.35B	421.13	54.91	0.97%	10.41%	23.42%	2.87%	0.98
HIHillenbrand, Inc.	2.24B	31.83	43.01	-15.99%	1.61%	3.03%	0.8%	1.12
EMREmerson Electric Co.	83.23B	148.02	36.64	3%	12.73%	11.3%	3.2%	0.68
PSNParsons Corporation	7.69B	72.22	34.07	24.03%	5.96%	14.52%	6.17%	0.56
EPACEnerpac Tool Group Corp.	2.18B	41.40	24.35	4.65%	14.64%	20.92%	4.21%	0.53
OTISOtis Worldwide Corporation	35.21B	90.35	22.20	0.37%	9.41%		4.08%
TNCTennant Company	1.45B	79.73	18.20	3.47%	4.42%	8.53%	4.73%	0.41
CXTCrane NXT, Co.	2.97B	51.73	16.22	6.86%	9.8%	12.76%	5.68%	0.76

Profit & Loss

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	2.74B	2.75B	2.79B	3.35B	3.28B	2.94B	1.35B	1.34B	1.39B	1.49B
Revenue Growth %	-	0%	0.01%	0.2%	-0.02%	-0.11%	-0.54%	-0%	0.04%	0.07%
Cost of Goods Sold+	1.79B	1.76B	1.77B	2.16B	2.1B	1.93B	746.2M	713.7M	737.2M	821.7M
COGS % of Revenue	0.65%	0.64%	0.64%	0.64%	0.64%	0.66%	0.55%	0.53%	0.53%	0.55%
Gross Profit+	954.4M	989.7M	1.02B	1.19B	1.18B	1.01B	598.9M	626.2M	654.1M	665.1M
Gross Margin %	0.35%	0.36%	0.36%	0.36%	0.36%	0.34%	0.45%	0.47%	0.47%	0.45%
Gross Profit Growth %	-	0.04%	0.03%	0.17%	-0.01%	-0.15%	-0.4%	0.05%	0.04%	0.02%
Operating Expenses+	563.3M	592M	605.9M	721M	968.6M	743.3M	319.7M	324.9M	367.3M	396.3M
OpEx % of Revenue	0.21%	0.22%	0.22%	0.22%	0.3%	0.25%	0.24%	0.24%	0.26%	0.27%
Selling, General & Admin	500.5M	530.5M	547.4M	662.6M	698M	698.1M	323.4M	318.7M	366.8M	386.2M
SG&A % of Revenue	0.18%	0.19%	0.2%	0.2%	0.21%	0.24%	0.24%	0.24%	0.26%	0.26%
Research & Development	62.8M	61.5M	58.5M	58.4M	0	0	0	0	0	39.5M
R&D % of Revenue	0.02%	0.02%	0.02%	0.02%	-	-	-	-	-	0.03%
Other Operating Expenses	0	0	0	0	270.6M	45.2M	-3.7M	6.2M	500K	-29.4M
Operating Income+	391.1M	397.7M	409.2M	468.3M	210.4M	262.9M	279.2M	301.3M	286.8M	268.8M
Operating Margin %	0.14%	0.14%	0.15%	0.14%	0.06%	0.09%	0.21%	0.22%	0.21%	0.18%
Operating Income Growth %	-	0.02%	0.03%	0.14%	-0.55%	0.25%	0.06%	0.08%	-0.05%	-0.06%
EBITDA+	461.7M	468.6M	481.9M	588.3M	323.9M	390.4M	361M	380M	364.4M	355.6M
EBITDA Margin %	0.17%	0.17%	0.17%	0.18%	0.1%	0.13%	0.27%	0.28%	0.26%	0.24%
EBITDA Growth %	-	0.01%	0.03%	0.22%	-0.45%	0.21%	-0.08%	0.05%	-0.04%	-0.02%
D&A (Non-Cash Add-back)	70.6M	70.9M	72.7M	120M	113.5M	127.5M	81.8M	78.7M	77.6M	86.8M
EBIT	374.1M	200.6M	403.6M	462.3M	217.5M	279.8M	284M	304.6M	290.4M	274.2M
Net Interest Income+	-35.7M	-34.6M	-33.6M	-48.6M	-44.1M	-53.3M	-57.8M	-56.1M	-49.5M	-46.2M
Interest Income	1.9M	1.9M	2.5M	2.3M	2.7M	2M	100K	200K	1.1M	1.6M
Interest Expense	37.6M	36.5M	36.1M	50.9M	46.8M	55.3M	57.9M	56.3M	50.6M	47.8M
Other Income/Expense	-54.6M	-233.6M	-41.7M	-56.9M	-39.7M	-38.4M	-53.1M	-53M	-47M	-42.4M
Pretax Income+	336.5M	164.1M	367.5M	411.4M	170.7M	224.5M	226.1M	248.3M	239.8M	226.4M
Pretax Margin %	0.12%	0.06%	0.13%	0.12%	0.05%	0.08%	0.17%	0.19%	0.17%	0.15%
Income Tax+	106.5M	40.3M	195M	75.9M	37.1M	43.4M	48.1M	43.4M	51.5M	42.3M
Effective Tax Rate %	0.68%	0.75%	0.47%	0.82%	0.78%	0.81%	0.79%	0.83%	0.79%	0.81%
Net Income+	228.9M	122.8M	171.8M	335.6M	133.3M	181M	178M	204.9M	188.3M	184.1M
Net Margin %	0.08%	0.04%	0.06%	0.1%	0.04%	0.06%	0.13%	0.15%	0.14%	0.12%
Net Income Growth %	-	-0.46%	0.4%	0.95%	-0.6%	0.36%	-0.02%	0.15%	-0.08%	-0.02%
Net Income (Continuing)	230M	123.8M	172.5M	335.5M	133.6M	181.1M	178M	204.9M	188.3M	184.1M
Discontinued Operations	0	0	0	0	0	0	0	0	0	0
Minority Interest	11.4M	11.9M	3.3M	2.9M	2.6M	2.2M	2.8M	2.6M	0	0
EPS (Diluted)+	3.89	2.07	2.84	5.50	2.35	3.19	7.68	7.07	3.27	3.19
EPS Growth %	-	-0.47%	0.37%	0.94%	-0.57%	0.36%	1.41%	-0.08%	-0.54%	-0.02%
EPS (Basic)	3.94	2.10	2.89	5.63	2.35	3.19	7.68	7.07	3.32	3.22
Diluted Shares Outstanding	58.8M	59.3M	60.4M	61M	56.7M	56.7M	56.7M	56.73M	57.5M	57.8M
Basic Shares Outstanding	58.1M	58.5M	59.4M	59.6M	56.7M	56.7M	56.7M	56.7M	56.8M	57.1M
Dividend Payout Ratio	0.33%	0.63%	0.46%	0.25%	0.7%	0.55%	0.57%	-	0.13%	0.2%

Balance Sheet

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	1.2B	1.32B	1.52B	1.36B	1.5B	1.57B	1.54B	623.3M	644.4M	642.5M
Cash & Short-Term Investments	363.5M	509.7M	706.2M	343.4M	393.9M	551M	478.6M	230.7M	227.2M	165.8M
Cash Only	363.5M	509.7M	706.2M	343.4M	393.9M	551M	478.6M	230.7M	227.2M	165.8M
Short-Term Investments	0	0	0	0	0	0	0	0	0	0
Accounts Receivable	418.1M	414.4M	443.4M	586.7M	625M	447.1M	496.7M	205.1M	214.9M	303.6M
Days Sales Outstanding	55.69	55.04	58.09	64.01	69.48	55.57	134.78	55.87	56.38	74.53
Inventory	376.9M	342.5M	349.3M	411.5M	457.3M	438.2M	449.1M	145.6M	157.1M	144.8M
Days Inventory Outstanding	77.02	71.1	71.99	69.66	79.33	82.84	219.68	74.46	77.78	64.32
Other Current Assets	45M	49.1M	19.6M	21.3M	23.7M	137.4M	118.7M	41.9M	45.2M	19.7M
Total Non-Current Assets+	2.13B	2.11B	2.08B	2.68B	2.92B	3.02B	2.94B	1.51B	1.49B	1.74B
Property, Plant & Equipment	276M	278.9M	282.4M	599.1M	728.9M	600.4M	555.6M	261.6M	261.2M	272.3M
Fixed Asset Turnover	9.93x	9.85x	9.87x	5.58x	4.50x	4.89x	2.42x	5.12x	5.33x	5.46x
Goodwill	1.17B	1.15B	1.21B	1.4B	1.47B	1.61B	1.58B	836.6M	841.2M	956.6M
Intangible Assets	1.49B	0	0	0	505.1M	520.3M	467.1M	344.9M	308.9M	419.3M
Long-Term Investments	108.7M	125.2M	90.1M	75M	85M	72.5M	0	0	0	6.8M
Other Non-Current Assets	-1.07B	377.2M	391.4M	583.2M	97.3M	198.1M	319.3M	56.7M	71M	86.8M
Total Assets+	3.34B	3.43B	3.59B	4.04B	4.42B	4.59B	4.49B	2.13B	2.13B	2.39B
Asset Turnover	0.82x	0.80x	0.78x	0.83x	0.74x	0.64x	0.30x	0.63x	0.65x	0.62x
Asset Growth %	-	0.03%	0.05%	0.13%	0.09%	0.04%	-0.02%	-0.53%	0%	0.12%
Total Current Liabilities+	572.8M	520.8M	837.5M	740.2M	916.7M	1.06B	789.3M	631.4M	334.4M	562.4M
Accounts Payable	223.3M	223.2M	247.4M	329.2M	311.1M	218.4M	273.7M	109.6M	106.5M	116.6M
Days Payables Outstanding	45.63	46.33	50.99	55.73	53.97	41.29	133.88	56.05	52.73	51.79
Short-Term Debt	49.6M	3.6M	249.4M	6.9M	173.4M	375.7M	0	299.7M	4.6M	210M
Deferred Revenue (Current)	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Other Current Liabilities	270.8M	275M	313.7M	353.3M	210.2M	190.8M	244.2M	56.3M	48.5M	6.2M
Current Ratio	2.10x	2.53x	1.81x	1.84x	1.64x	1.49x	1.96x	0.99x	1.93x	1.14x
Quick Ratio	1.44x	1.87x	1.40x	1.29x	1.14x	1.07x	1.39x	0.76x	1.46x	0.88x
Cash Conversion Cycle	87.07	79.81	79.09	77.94	94.85	97.12	220.58	74.28	81.43	87.06
Total Non-Current Liabilities+	1.61B	1.76B	1.41B	1.78B	2.03B	2B	1.86B	714.2M	831M	759.2M
Long-Term Debt	744.6M	745.3M	494.1M	942.3M	842M	842.9M	842.4M	545.1M	640.3M	540.6M
Capital Lease Obligations	0	0	0	0	91.5M	86.5M	79.4M	29M	42.6M	52.7M
Deferred Tax Liabilities	50M	42.4M	44.9M	53.2M	55.8M	53.6M	76.9M	109.5M	104.5M	119M
Other Non-Current Liabilities	818.7M	973.8M	868.5M	779.9M	1.04B	688.5M	863.5M	30.6M	43.6M	33.4M
Total Liabilities	2.19B	2.28B	2.25B	2.52B	2.95B	3.06B	2.65B	1.35B	1.17B	1.32B
Total Debt+	794.2M	745.3M	743.5M	949.2M	1.11B	1.33B	944.5M	881.2M	694.7M	813.9M
Net Debt	430.7M	235.6M	37.3M	605.8M	713M	777.5M	465.9M	650.5M	467.5M	648.1M
Debt / Equity	0.69x	0.65x	0.55x	0.62x	0.75x	0.87x	0.51x	1.12x	0.72x	0.76x
Debt / EBITDA	1.72x	1.59x	1.54x	1.61x	3.42x	3.40x	2.62x	2.32x	1.91x	2.29x
Net Debt / EBITDA	0.93x	0.50x	0.08x	1.03x	2.20x	1.99x	1.29x	1.71x	1.28x	1.82x
Interest Coverage	10.40x	10.90x	11.34x	9.20x	4.50x	4.75x	4.82x	5.35x	5.67x	5.62x
Total Equity+	1.15B	1.15B	1.35B	1.53B	1.48B	1.53B	1.84B	783.8M	964M	1.06B
Equity Growth %	-	-0%	0.18%	0.13%	-0.03%	0.04%	0.2%	-0.57%	0.23%	0.1%
Book Value per Share	19.57	19.32	22.33	25.03	26.04	27.00	32.37	13.82	16.77	18.42
Total Shareholders' Equity	1.14B	1.13B	1.35B	1.52B	1.47B	1.53B	1.83B	783.8M	964M	1.06B
Common Stock	72.4M	72.4M	72.4M	72.4M	72.4M	72.4M	72.4M	0	72.4M	72.4M
Retained Earnings	1.67B	1.72B	1.81B	2.07B	2.11B	2.19B	2.53B	0	120.9M	268.4M
Treasury Stock	-494.2M	-459.3M	-452.1M	-476.2M	-542.8M	-600.6M	-691.1M	0	-838.8M	-823.2M
Accumulated OCI	-158.2M	-476.1M	-380.1M	-447.6M	-483.7M	-466.4M	-440.2M	-131.5M	-118.6M	-172.6M
Minority Interest	11.4M	11.9M	3.3M	2.9M	2.6M	2.2M	2.8M	2.6M	0	0

Cash Flow

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	229.3M	318.1M	314.9M	413.8M	393.9M	309.5M	498.5M	306M	276.3M	214.1M
Operating CF Margin %	0.08%	0.12%	0.11%	0.12%	0.12%	0.11%	0.37%	0.23%	0.2%	0.14%
Operating CF Growth %	-	0.39%	-0.01%	0.31%	-0.05%	-0.21%	0.61%	-0.39%	-0.1%	-0.23%
Net Income	228.9M	122.8M	171.8M	335.6M	133.6M	181.1M	435.4M	204.9M	188.3M	184.1M
Depreciation & Amortization	-67M	70.9M	72.7M	120M	113.5M	127.5M	121.1M	78.7M	77.6M	86.8M
Stock-Based Compensation	0	0	0	0	22.3M	22.3M	0	9.3M	10.3M	10.6M
Deferred Taxes	39.7M	-25.1M	102.3M	47.7M	-25.1M	18.1M	-9.6M	-28.4M	7.6M	-17.6M
Other Non-Cash Items	-90.2M	240.1M	45.7M	131.2M	189.6M	-78.6M	-86.4M	2.2M	-1.1M	800K
Working Capital Changes	-16.1M	27M	54M	16.3M	-40M	39.1M	38M	39.3M	-6.4M	-50.6M
Change in Receivables	-2.4M	-6.2M	-10.1M	4.8M	3.8M	138.5M	-58.8M	300K	-6.3M	-44.4M
Change in Inventory	-23M	24.9M	6.4M	-38.8M	-8.3M	35.4M	-18.2M	-12.7M	-1M	21.3M
Change in Payables	3.3M	5.5M	17.5M	37M	-23.4M	-102.6M	59.3M	13.9M	-6.8M	5.7M
Cash from Investing+	-35.2M	-50.6M	-86.7M	-752.3M	-221M	-229.1M	-300K	-21.3M	-31.1M	-318M
Capital Expenditures	-39.6M	-51.5M	-49M	-108.8M	-68.8M	-34.1M	-53.9M	-21.3M	-31.1M	-45.4M
CapEx % of Revenue	0.01%	0.02%	0.02%	0.03%	0.02%	0.01%	0.04%	0.02%	0.02%	0.03%
Acquisitions	-	-	-	-	-	-	-	-	-	-
Investments	-	-	-	-	-	-	-	-	-	-
Other Investing	0	0	0	0	3.1M	4.5M	0	0	0	-2.7M
Cash from Financing+	-143.8M	-100.4M	-78.2M	-7.9M	-124.6M	55.1M	-557.9M	-135M	-252.5M	62.1M
Debt Issued (Net)	-	-	-	-	-	-	-	-	-	-
Equity Issued (Net)	-	-	-	-	-	-	-	-	-	-
Dividends Paid	-76.6M	-77.2M	-78.4M	-83.5M	-93.2M	-100.4M	-100.6M	0	-23.7M	-36.6M
Share Repurchases	-	-	-	-	-	-	-	-	-	-
Other Financing	100K	0	0	0	2.9M	3.8M	0	68.7M	-32.5M	-9.6M
Net Change in Cash	-	-	-	-	-	-	-	-	-	-
Free Cash Flow+	189.7M	266.6M	265.9M	305M	325.1M	275.4M	444.6M	284.7M	245.2M	168.7M
FCF Margin %	0.07%	0.1%	0.1%	0.09%	0.1%	0.09%	0.33%	0.21%	0.18%	0.11%
FCF Growth %	-	0.41%	-0%	0.15%	0.07%	-0.15%	0.61%	-0.36%	-0.14%	-0.31%
FCF per Share	3.23	4.50	4.40	5.00	5.73	4.86	7.84	5.02	4.26	2.92
FCF Conversion (FCF/Net Income)	1.00x	2.59x	1.83x	1.23x	2.95x	1.71x	2.80x	1.49x	1.47x	1.16x
Interest Paid	0	0	0	0	47.4M	53.8M	0	41.2M	45.1M	44.1M
Taxes Paid	0	0	0	0	37.9M	46.5M	0	63.5M	46M	63.8M

Key Ratios

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	19.89%	10.69%	13.78%	23.34%	8.88%	12.04%	10.58%	15.65%	21.55%	18.15%
Return on Invested Capital (ROIC)	18.55%	20.13%	22.18%	19.96%	7.3%	8.77%	9.09%	12.1%	15.01%	12.82%
Gross Margin	34.83%	36.02%	36.44%	35.55%	35.91%	34.26%	44.52%	46.73%	47.01%	44.73%
Net Margin	8.35%	4.47%	6.17%	10.03%	4.06%	6.16%	13.23%	15.29%	13.53%	12.38%
Debt / Equity	0.69x	0.65x	0.55x	0.62x	0.75x	0.87x	0.51x	1.12x	0.72x	0.76x
Interest Coverage	10.40x	10.90x	11.34x	9.20x	4.50x	4.75x	4.82x	5.35x	5.67x	5.62x
FCF Conversion	1.00x	2.59x	1.83x	1.23x	2.95x	1.71x	2.80x	1.49x	1.47x	1.16x
Revenue Growth	-	0.27%	1.38%	20.08%	-1.87%	-10.54%	-54.2%	-0.39%	3.84%	6.86%

Revenue by Segment

	2015	2016	2017	2018	2022	2023	2024
Engineered Materials	254.8M	257M	275.4M	243.2M	112.5M	-	521.9M
Engineered Materials Growth	-	0.86%	7.16%	-11.69%	-53.74%	-	-
Payment and Merchandising Technologies	703M	745.8M	776.7M	1.26B	1.34B	-	-
Payment and Merchandising Technologies Growth	-	6.09%	4.14%	61.84%	6.60%	-	-
Process Flow Technologies	-	-	-	-	749.8M	-	-
Process Flow Technologies Growth	-	-	-	-	-	-	-
Aerospace And Electronics	691.3M	745.7M	691.4M	743.5M	250.5M	-	-
Aerospace And Electronics Growth	-	7.87%	-7.28%	7.54%	-66.31%	-	-
Fluid Handling	1.09B	999.5M	1.04B	1.1B	-	-	-
Fluid Handling Growth	-	-8.41%	4.30%	5.69%	-	-	-

Revenue by Geography

	2015	2016	2017	2018	2022	2023	2024
North America	-	-	-	-	-	787.1M	804.8M
North America Growth	-	-	-	-	-	-	2.25%
the World	-	-	-	-	-	407.9M	519.9M
the World Growth	-	-	-	-	-	-	27.46%
Western Europe	-	-	-	-	-	196.3M	162.1M
Western Europe Growth	-	-	-	-	-	-	-17.42%
UNITED STATES	1.7B	1.77B	1.77B	2.11B	1.99B	-	-
UNITED STATES Growth	-	4.19%	-0.14%	19.23%	-5.54%	-	-
Europe	282.2M	279.6M	268.6M	484.2M	475.8M	-	-
Europe Growth	-	-0.92%	-3.93%	80.27%	-1.73%	-	-
CANADA	212.7M	163.2M	169M	172.3M	183.3M	-	-
CANADA Growth	-	-23.27%	3.55%	1.95%	6.38%	-	-

Frequently Asked Questions

Valuation & Price

Crane NXT, Co. (CXT) has a price-to-earnings (P/E) ratio of 16.2x. This is roughly in line with market averages.

Growth & Financials

Crane NXT, Co. (CXT) reported $1.58B in revenue for fiscal year 2024. This represents a 42% decrease from $2.74B in 2015.

Crane NXT, Co. (CXT) grew revenue by 6.9% over the past year. This is steady growth.

Yes, Crane NXT, Co. (CXT) is profitable, generating $154.7M in net income for fiscal year 2024 (12.4% net margin).

Dividend & Returns

Yes, Crane NXT, Co. (CXT) pays a dividend with a yield of 1.22%. This makes it attractive for income-focused investors.

Crane NXT, Co. (CXT) has a return on equity (ROE) of 18.1%. This is reasonable for most industries.

Crane NXT, Co. (CXT) generated $172.6M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.