National Instruments
Share price: $60.00
Purchase-Price Allocation
Goodwill
$3.44B
Intangibles
$5.28B
Assets Acquired
$10.22B
Pro-Forma Combined Entity
Revenue
$17.51B
Net Income
+$1.98B
Diluted EPS
$3.45
Emerson Electric Co. — Key Metrics
2 years of history · ending 2025-09-30 · SEC EDGAR
Forensics
Three classic accounting-quality scores. F-Score (0-9, higher = better fundamentals); M-Score (>-1.78 flags possible manipulation); Z-Score (>2.99 = safe, <1.81 = distressed). Use together — single-score readings are noisy.
F-Score (Piotroski 0-9)
M-Score (Beneish; >-1.78 flags risk)
Per Share Metrics
Turnover & Efficiency Analysis (days)
Expense Ratios
Working Capital Analysis
Valuation Multiples
Cash-Flow Multiples
Enterprise Value Multiples
52-Week Range
Trailing Returns
ROIC vs WACC
Yields
Capital Deployment Yields
Liquidity & Leverage Ratios
Earnings Quality (OCF/NI · FCF/NI · Sloan Accruals)
EPS (Diluted)
$4
Book Value Per Share
$36
Free Cash Flow Per Share
$5
Cash Per Share
—
Revenue Per Share
$32
OCF Per Share
$5
Return on Equity
10.9%
Return on Assets
5.3%
Debt to Equity
0.41
Current Ratio
0.88
Quick Ratio
0.65
Asset Turnover
0.42
Days Sales Outstanding
62.83
Days Payables Outstanding
59.45
Days Inventory On Hand
95.06
Cash Conversion Cycle
98.44
R&D / Revenue
4.3%
SBC / Revenue
1.5%
Capex / Revenue
2.4%
Working Capital
$-1.21B
Net Current Asset Value
$8.58B
Invested Capital
$28.60B
OCF / Net Income
1.35
FCF / Net Income
1.16
Accruals Ratio (Sloan)
-1.9%
Net Debt
$13.12B
Net Debt / EBITDA
8.64
Cash Coverage
-13.07
Dividend Coverage
2.60
Capex Coverage
7.19
Tangible Common Equity
$-7.37B
TCE / Total Assets
-17.6%
Goodwill / Total Assets
43.4%
Cash ROIC
9.2%
WC / Revenue
-6.7%
Capex / D&A
0.28
Total Payout Ratio
102.9%
Asset Growth vs Revenue Growth
-8.2%
Revenue 5Y CAGR
1.4%
EPS 5Y CAGR
3.1%
FCF 5Y CAGR
0.9%
EBITDA 5Y CAGR
12.2%
Book Value 5Y CAGR
19.3%
Stock Price (FY-end)
$130
Market Cap
$73.74B
P/E Ratio
32.16
P/S Ratio
4.09
P/B Ratio
3.64
P/TB Ratio
—
P/OCF Ratio
23.80
P/FCF Ratio
27.65
Enterprise Value
$86.85B
EV / EBITDA
57.21
EV / Sales
4.82
EV / FCF
32.57
FCF Yield
3.6%
Dividend Yield
1.6%
Shareholder Yield
2.8%
Buyback Yield
1.6%
R&D Yield
1.0%
Capex Yield
0.6%
Dividend Per Share
$2
DPS YoY Growth
0.5%
Graham Number
$57
Shares Variation (YoY)
-1.3%
Beta (5Y)
1.03
Cost of Equity
9.6%
Cost of Debt (after tax)
-1.4%
WACC
8.0%
52W High
$148
52W Low
$93
Trailing Return 1Y
22.5%
Trailing Return 5Y
128.4%
F-Score (Piotroski)
7.00
M-Score (Beneish)
-2.73
Earnings Forecasts
Per-quarter consensus estimates + actuals + beat/miss surprise. Sourced from Finnhub (Wall Street consensus aggregation).
Source caveat: Finnhub free tier returns the consensus mean only — analyst high / low / dispersion + analyst counts require a paid plan. A "$5.00 consensus" line above could mean "20 analysts at exactly $5" (high conviction) or "10 at $5.50, 10 at $4.50" (split). Treat single-line consensus accordingly.
EPS — Consensus vs Actual
Revenue — Consensus vs Actual
Stock Price on Earnings Dates
Emerson Electric Co. — Effective Tax Rate ReconciliationNEW
Bridges from the federal statutory rate (21% post-TCJA) to the effective tax rate via the issuer's tax-note reconciliation lines. Sourced from EffectiveIncomeTaxRateReconciliation* flat CompanyFacts concepts. Conditional lines (R&D credits, FDII, SBC, valuation allowance, etc.) only render when the issuer discloses them. Persistent divergence between accrual tax expense and cash taxes paid is a leading signal for deferred-tax buildup.
Effective Rate Trend
| Reconciliation Line | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|
| Federal Statutory Rate | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% |
| State & Local Income Taxes | 0.60% | 0.50% | 0.70% | 0.80% | 0.60% | 1.80% |
| Foreign Rate Differential | 1.70% | 2.60% | 1.20% | 0.80% | 2.00% | 1.20% |
| Other Adjustments | 0.00% | 0.00% | 0.10% | 2.10% | 2.80% | 2.40% |
| R&D Tax Credits | 1.80% | 0.90% | 0.50% | 0.50% | 1.20% | 0.90% |
| FDII Deduction | — | 1.60% | 2.00% | 2.60% | 3.80% | 2.00% |
| Tax Law Change | 0.00% | — | — | — | — | — |
| Qualified Production Activities (Legacy DPAD) | 0.00% | — | — | — | — | — |
| Effective Tax Rate | 14.80% | 19.60% | 22.60% | 22.10% | 20.60% | 23.70% |
Cash vs Accrual
| Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|
| Income Tax Expense (Accrual) | $345.0M | $346.0M | $549.0M | $642.0M | $415.0M | $696.0M |
| Income Taxes Paid (Cash) | — | — | — | — | — | — |
Emerson Electric Co. — M&A AcquisitionsNEW
Per-deal acquisition disclosures sourced from us-gaap:BusinessAcquisitionAxis dimensional XBRL. Each card surfaces the deal's purchase-price allocation (goodwill vs intangibles vs liabilities), contingent consideration (unpaid earn-outs), and pro-forma combined-entity numbers. Probability-of-Success (PoS) factor on biotech targets is the ASC 805 contingent-consideration valuation — higher = closer to commercialization, higher implied target value.
Other Segment Transactions
Purchase-Price Allocation
Goodwill
$424.0M
Open Grid Systems Limited
Purchase-Price Allocation
Goodwill
$32.0M
Emerson Electric Co. — RestructuringNEW
Per-category restructuring disclosures sourced from us-gaap:RestructuringCostAndReserveAxis dimensional XBRL. Negative charges indicate reversals of prior accruals (a sign the original estimate was too aggressive — flattering current-period earnings).
As of 2025-09-30
| Category | Class | P&L Charge | Cash Paid | Reserve Balance |
|---|---|---|---|---|
| Employee Severance | Employee Severance | +$120M | $109M | $116M |
| Other Restructuring | Other | +$16M | $19M | $4M |