Loading institutional data...
Loading institutional data...
No institutional (13F) filings cover this company, so the Overview and 13F tabs are thin. Everything drawn from its SEC filings is here.
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $31.41 today, the market must believe free cash flow compounds 5.3%/yr for a decade (off $1.6B normalized FCF).
The market's 5.3% is more conservative than its 8-yr track record.
2-stage DCF · 0.60B shares · net debt $7.9B
mean 8.4% · volatility σ 106% · implied rate exceeded in 4/7 yrs
Central path = implied 5.3%/yr growth; shaded band = ±1σ (106%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
EOD close · as of 2026-09-14
How a revenue dollar becomes profit — FY2027
Each value shows its share of revenue below it (common-size).
| Line Item | FY2027 | FY2025 | FY2024 | FY2023 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.00B 100.0% | $3.94B 100.0% | $3.80B 100.0% | $3.32B 100.0% | $2.80B 100.0% | $2.55B 100.0% | $2.49B 100.0% | $2.46B 100.0% | $2.56B 100.0% | $4.02B 100.0% |
| Cost of Revenue | $1.08B 21.5% | $776.0M 19.7% | $731.0M 19.2% | $589.0M 17.8% | $408.0M 14.6% | $362.0M 14.2% | $393.0M 15.8% | $455.0M 18.5% | $463.0M 18.1% | $853.0M 21.2% |
| Gross Profit | $3.92B 78.5% | $3.16B 80.3% | $3.07B 80.8% | $2.73B 82.2% | $2.39B 85.4% | $2.19B 85.8% | $2.10B 84.2% | $2.00B 81.5% | $2.10B 81.9% | $3.17B 78.8% |
| Research & Development | $409.0M 8.2% | $329.0M 8.4% | $332.0M 8.7% | $313.0M 9.4% | $253.0M 9.0% | $267.0M 10.5% | $328.0M 13.2% | $420.0M 17.1% | $455.0M 17.8% | $823.0M 20.5% |
| Selling, General & Admin | $1.23B 24.6% | $291.0M 7.4% | $604.0M 15.9% | $286.0M 8.6% | $392.0M 14.0% | $215.0M 8.4% | $368.0M 14.8% | $410.0M 16.7% | $487.0M 19.0% | $564.0M 14.0% |
| Total Operating Expenses | $1.80B 36.1% | $1.55B 39.4% | $1.96B 51.6% | $1.52B 45.9% | $1.38B 49.5% | $1.29B 50.7% | $1.74B 70.0% | $1.84B 75.0% | $2.25B 87.9% | $3.27B 81.3% |
| Operating Income | $2.12B 42.4% | $1.61B 40.9% | $1.11B 29.2% | $1.21B 36.4% | $1.00B 35.9% | $896.0M 35.1% | $355.0M 14.3% | $158.0M 6.4% | -$154.0M -6.0% | -$100.0M -2.5% |
| Interest Expense | $569.0M 11.4% | $578.0M 14.7% | $669.0M 17.6% | $401.0M 12.1% | $126.0M 4.5% | $144.0M 5.6% | $196.0M 7.9% | $208.0M 8.5% | $256.0M 10.0% | $208.0M 5.2% |
| Interest & Investment Income | $25.0M 0.5% | $28.0M 0.7% | $25.0M 0.7% | $15.0M 0.5% | $0 0.0% | $4.0M 0.2% | $80.0M 3.2% | $42.0M 1.7% | $24.0M 0.9% | $21.0M 0.5% |
| Other Income (Expense), net | -$40.0M -0.8% | -$3.0M -0.1% | $6.0M 0.2% | -$22.0M -0.7% | $163.0M 5.8% | $120.0M 4.7% | $660.0M 26.5% | -$57.0M -2.3% | $654.0M 25.6% | $46.0M 1.1% |
| Pretax Income | $1.51B 30.2% | $1.03B 26.1% | $447.0M 11.8% | $783.0M 23.6% | $1.04B 37.3% | $872.0M 34.2% | $819.0M 32.9% | -$107.0M -4.4% | $244.0M 9.5% | -$262.0M -6.5% |
| Income Tax Expense | $538.0M 10.8% | $386.0M 9.8% | -$160.0M -4.2% | -$551.0M -16.6% | $206.0M 7.4% | $176.0M 6.9% | $241.0M 9.7% | $3.0M 0.1% | -$720.0M -28.1% | -$26.0M -0.6% |
| Net Income | $973.0M 19.5% | $643.0M 16.3% | $607.0M 16.0% | $1.33B 40.2% | $836.0M 29.9% | $554.0M 21.7% | $3.89B 156.1% | $31.0M 1.3% | $1.14B 44.5% | -$106.0M -2.6% |
| Per Share | ||||||||||
| EPS (Basic) | $1.59 | $1.04 | $0.95 | $2.17 | $1.44 | $0.94 | $6.32 | $0.05 | $1.85 | $-0.17 |
| EPS (Diluted) | $1.57 | $1.03 | $0.95 | $2.14 | $1.41 | $0.92 | $6.05 | $0.05 | $1.70 | $-0.17 |
| Weighted Avg Shares (Basic) | 612.0M | 617.0M | 637.0M | 614.0M | 581.0M | 589.0M | 615.0M | 632.0M | 616.0M | 618.0M |
| Weighted Avg Shares (Diluted) | 619.0M | 624.0M | 642.0M | 624.0M | 591.0M | 600.0M | 643.0M | 632.0M | 668.0M | 618.0M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Earnings are backed by cash (FCF ≥ net income) — high quality. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 20% of free cash flow, leaving room to grow it and fund buybacks. Last year: $312M dividends + $634M buybacks = $946M returned on $1.5B FCF.
1 consecutive years of dividend increases · 4%/yr.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A balanced mix of reinvestment and shareholder returns.
Modest payoff on reinvested capital. Current ROIC on all capital: 9%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $283M covers the $181M due within a year 1.6× over. Scheduled principal only (excludes interest & revolver draws). As of 2026-04-03 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Coverage is adequate but not comfortable. Effective rate ~6.9% on $8.2B of debt.
Cash of $283M fully covers short-term debt of $181M.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-14
Is the profit real, and how strong is the balance sheet?
FY2027 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Low operating leverage — profit tracks sales closely (stable, less cyclical).
Each line as % of revenue — the trend in color
| % of revenue | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | FY2027 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 18.5 | 15.8 | 14.2 | 14.6 | 17.8 | 19.2 | 19.7 | 21.5 |
| Gross Profit | 81.5 | 84.2 | 85.8 | 85.4 | 82.2 | 80.8 | 80.3 | 78.5 |
| R&D | 17.1 | 13.2 | 10.5 | 9.0 | 9.4 | 8.7 | 8.4 | 8.2 |
| SG&A | 16.7 | 14.8 | 8.4 | 14.0 | 8.6 | 15.9 | 7.4 | 24.6 |
| Operating Income | 6.4 | 14.3 | 35.1 | 35.9 | 36.4 | 29.2 | 40.9 | 42.4 |
| Income Tax | 0.1 | 9.7 | 6.9 | 7.4 | -16.6 | -4.2 | 9.8 | 10.8 |
| Net Income | 1.3 | 156.1 | 21.7 | 29.9 | 40.2 | 16.0 | 16.3 | 19.5 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on GEN: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.