CXT - Crane NXT, Co.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$60.50
DETAILS
HIGH:
$67.00
LOW:
$52.00
MEDIAN:
$61.50
CONSENSUS:
$60.50
UPSIDE:
47.17%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue | 1,656.7 | 1,486.8 | 1,391.3 | 1,339.9 | 1,345.1 | 2,936.9 | 3,283.1 | 3,345.5 | 2,786 | 2,748 | 2,740.5 |
| Cost of Revenue | 952.9 | 821.7 | 737.2 | 713.7 | 746.2 | 1,930.7 | 2,104.1 | 2,156.2 | 1,770.9 | 1,758.3 | 1,786.1 |
| Gross Profit | 703.8 | 665.1 | 654.1 | 626.2 | 598.9 | 1,006.2 | 1,179 | 1,189.3 | 1,015.1 | 989.7 | 954.4 |
| Operating Expenses | |||||||||||
| R&D Expenses | 0 | 39.5 | 0 | 0 | 0 | 0 | 0 | 58.4 | 58.5 | 61.5 | 62.8 |
| SG&A Expenses | 440.3 | 386.2 | 366.8 | 318.7 | 323.4 | 698.1 | 698 | 662.6 | 547.4 | 530.5 | 500.5 |
| Other Expenses | 0 | (29.4) | 0.5 | 6.2 | (3.7) | 45.2 | 270.6 | 0 | 0 | 0 | 0 |
| Operating Expenses | 440.3 | 396.3 | 367.3 | 324.9 | 319.7 | 743.3 | 968.6 | 721 | 605.9 | 592 | 563.3 |
| Operating Income | |||||||||||
| Operating Income | 263.5 | 268.8 | 286.8 | 301.3 | 279.2 | 262.9 | 210.4 | 468.3 | 409.2 | 397.7 | 391.1 |
| Interest Expense | 60.3 | 47.8 | 50.6 | 56.3 | 57.9 | 55.3 | 46.8 | 50.9 | 36.1 | 36.5 | 37.6 |
| Interest Income | 1 | 1.6 | 1.1 | 0.2 | 0.1 | 2 | 2.7 | 2.3 | 2.5 | 1.9 | 1.9 |
| Profitability | |||||||||||
| EBITDA | 347.9 | 361 | 368 | 383.3 | 365.8 | 407.3 | 331 | 582.3 | 476.3 | 200.3 | 444.7 |
| EBIT | 241.3 | 274.2 | 290.4 | 304.6 | 284 | 279.8 | 217.5 | 462.3 | 403.6 | 200.6 | 374.1 |
| Income Before Tax | 181 | 226.4 | 239.8 | 248.3 | 226.1 | 224.5 | 170.7 | 411.4 | 367.5 | 164.1 | 336.5 |
| Income Tax Expense | 35.9 | 42.3 | 51.5 | 43.4 | 48.1 | 43.4 | 37.1 | 75.9 | 195 | 40.3 | 106.5 |
| Net Income | 145.1 | 184.1 | 188.3 | 204.9 | 178 | 181 | 133.3 | 335.6 | 171.8 | 122.8 | 228.9 |
| Per Share Data | |||||||||||
| EPS (Basic) | 2.53 | 3.22 | 3.32 | 7.07 | 7.68 | 3.19 | 2.35 | 5.63 | 2.89 | 2.10 | 3.94 |
| EPS (Diluted) | 2.50 | 3.19 | 3.27 | 7.07 | 7.68 | 3.19 | 2.35 | 5.50 | 2.84 | 2.07 | 3.89 |
| Shares Outstanding | 57.4 | 57.1 | 56.8 | 56.7 | 56.7 | 56.7 | 56.7 | 59.6 | 59.4 | 58.5 | 58.1 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 233.8 | 165.8 | 227.2 | 230.7 | 478.6 | 551 | 393.9 | 343.4 | 706.2 | 509.7 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 364.5 | 303.6 | 214.9 | 205.1 | 496.7 | 447.1 | 625 | 586.7 | 443.4 | 414.4 |
| Inventory | 169.5 | 144.8 | 157.1 | 145.6 | 449.1 | 438.2 | 457.3 | 411.5 | 349.3 | 342.5 |
| Other Current Assets | 85.1 | 19.7 | 45.2 | 41.9 | 118.7 | 137.4 | 23.7 | 21.3 | 19.6 | 49.1 |
| Total Current Assets | 852.9 | 642.5 | 644.4 | 623.3 | 1,543.1 | 1,573.7 | 1,499.9 | 1,362.9 | 1,518.5 | 1,315.7 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 303.8 | 272.3 | 261.2 | 261.6 | 555.6 | 600.4 | 728.9 | 599.1 | 282.4 | 278.9 |
| Goodwill | 1,164 | 956.6 | 841.2 | 836.6 | 1,583.8 | 1,609 | 1,472.4 | 1,403.7 | 1,206.9 | 1,149.2 |
| Intangible Assets | 557.2 | 419.3 | 308.9 | 344.9 | 467.1 | 520.3 | 505.1 | 0 | 0 | 0 |
| Long-Term Investments | 139.4 | 6.8 | 0 | 0 | 0 | 72.5 | 85 | 75 | 90.1 | 125.2 |
| Other Non-Current Assets | 96.6 | 86.8 | 71 | 56.7 | 319.3 | 198.1 | 97.3 | 583.2 | 391.4 | 377.2 |
| Total Non-Current Assets | 2,263.5 | 1,744 | 1,485 | 1,506.1 | 2,943.5 | 3,015.2 | 2,923.8 | 2,679.8 | 2,075 | 2,112.3 |
| Total Assets | 3,116.4 | 2,386.5 | 2,129.4 | 2,129.4 | 4,486.6 | 4,588.9 | 4,423.7 | 4,042.7 | 3,593.5 | 3,428 |
| Current Liabilities | ||||||||||
| Account Payables | 132.3 | 116.6 | 106.5 | 109.6 | 273.7 | 218.4 | 311.1 | 329.2 | 247.4 | 223.2 |
| Short-Term Debt | 135.1 | 210 | 4.6 | 299.7 | 0 | 375.7 | 173.4 | 6.9 | 249.4 | 3.6 |
| Deferred Revenue | 0 | 71.4 | 92.5 | 93.6 | 101.1 | 103 | 88.4 | 50.8 | 27 | 19 |
| Other Current Liabilities | 273 | 6.2 | 48.5 | 56.3 | 244.2 | 190.8 | 210.2 | 353.3 | 313.7 | 275 |
| Total Current Liabilities | 569.1 | 562.4 | 334.4 | 631.4 | 789.3 | 1,056.6 | 916.7 | 740.2 | 837.5 | 520.8 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 1,004.4 | 540.6 | 640.3 | 545.1 | 842.4 | 842.9 | 842 | 942.3 | 494.1 | 745.3 |
| Deferred Tax Liabilities | 151 | 119 | 104.5 | 109.5 | 76.9 | 53.6 | 55.8 | 53.2 | 44.9 | 42.4 |
| Other Non-Current Liabilities | 135.1 | 33.4 | 43.6 | 30.6 | 863.5 | 688.5 | 1,041.4 | 779.9 | 868.5 | 973.8 |
| Total Non-Current Liabilities | 1,290.5 | 759.2 | 831 | 714.2 | 1,862.2 | 2,001.2 | 2,030.7 | 1,775.4 | 1,407.5 | 1,761.5 |
| Total Liabilities | 1,859.6 | 1,321.6 | 1,165.4 | 1,345.6 | 2,651.5 | 3,057.8 | 2,947.4 | 2,515.6 | 2,245 | 2,282.3 |
| Stockholders' Equity | ||||||||||
| Common Stock | 0 | 72.4 | 72.4 | 0 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 | 72.4 |
| Retained Earnings | 0 | 268.4 | 120.9 | 0 | 2,527.3 | 2,192.8 | 2,112.2 | 2,072.1 | 1,813.3 | 1,719.9 |
| Accumulated Other Comprehensive Income | 0 | (172.6) | (118.6) | (131.5) | (440.2) | (466.4) | (483.7) | (447.6) | (380.1) | (476.1) |
| Total Stockholders' Equity | 1,256.8 | 1,064.9 | 964 | 783.8 | 1,832.3 | 1,528.9 | 1,473.7 | 1,524.2 | 1,345.2 | 1,133.8 |
| Total Liabilities & Equity | 3,116.4 | 2,386.5 | 2,129.4 | 2,129.4 | 4,486.6 | 4,588.9 | 4,423.7 | 4,042.7 | 3,593.5 | 3,428 |
| Debt Metrics | ||||||||||
| Total Debt | 1,139.5 | 813.9 | 694.7 | 881.2 | 944.5 | 1,328.5 | 1,106.9 | 949.2 | 743.5 | 745.3 |
| Net Debt | 905.7 | 648.1 | 467.5 | 650.5 | 465.9 | 777.5 | 713 | 605.8 | 37.3 | 235.6 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | 145.1 | 184.1 | 188.3 | 204.9 | 435.4 | 181.1 | 133.6 | 335.6 | 171.8 | 122.8 |
| Depreciation & Amortization | 106.6 | 86.8 | 77.6 | 78.7 | 121.1 | 127.5 | 113.5 | 120 | 72.7 | 70.9 |
| Stock-Based Compensation | 12.7 | 10.6 | 10.3 | 9.3 | 0 | 22.3 | 22.3 | 0 | 0 | 0 |
| Change in Working Capital | (17) | (50.6) | (6.4) | 39.3 | 38 | 39.1 | (40) | 16.3 | 54 | 27 |
| Other Non-Cash Items | 8.9 | 0.8 | (1.1) | 2.2 | (86.4) | (78.6) | 189.6 | 131.2 | 45.7 | 240.1 |
| Operating Cash Flow | 241.5 | 214.1 | 276.3 | 306 | 498.5 | 309.5 | 393.9 | 413.8 | 314.9 | 318.1 |
| Investing Activities | ||||||||||
| Capital Expenditure | (43.2) | (45.4) | (31.1) | (21.3) | (53.9) | (34.1) | (68.8) | (108.8) | (49) | (51.5) |
| Acquisitions | (391.1) | (269.9) | 0 | 0 | 23.6 | (169.5) | (156.4) | (646.1) | (32.5) | 0.9 |
| Purchases of Investments | (116.5) | 0 | 0 | 0 | (10) | (90) | (8.8) | 0 | (5.2) | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 40 | 60 | 9.9 | 2.6 | 0 | 0 |
| Other Investing Activities | 1.8 | (2.7) | 0 | 0 | 0 | 4.5 | 3.1 | 0 | 0 | 0 |
| Investing Cash Flow | (549) | (318) | (31.1) | (21.3) | (0.3) | (229.1) | (221) | (752.3) | (86.7) | (50.6) |
| Financing Activities | ||||||||||
| Net Debt Issuance | 384.8 | 105 | (200.7) | 0 | (375.2) | 221.7 | 45.6 | 109.6 | 0 | (49.6) |
| Stock Repurchased | 0 | 0 | 0 | (203.7) | (96.3) | (70) | (79.9) | (50.1) | (25) | 0 |
| Dividends Paid | (39) | (36.6) | (23.7) | 0 | (100.6) | (100.4) | (93.2) | (83.5) | (78.4) | (77.2) |
| Other Financing Activities | (6.2) | (9.6) | (32.5) | 68.7 | 0 | 3.8 | 2.9 | 0 | 0 | 0 |
| Financing Cash Flow | 363.6 | 62.1 | (252.5) | (135) | (557.9) | 55.1 | (124.6) | (7.9) | (78.2) | (100.4) |
| Cash Position | ||||||||||
| Net Change in Cash | 67.2 | (53.8) | (3.5) | 129.5 | (72.4) | 157.1 | 50.5 | (362.8) | 196.5 | 167.1 |
| Cash at Beginning | 166.6 | 227.2 | 230.7 | 101.2 | 551 | 393.9 | 343.4 | 706.2 | 509.7 | 342.6 |
| Cash at End | 233.8 | 173.4 | 227.2 | 230.7 | 478.6 | 551 | 393.9 | 343.4 | 706.2 | 509.7 |
| Free Cash Flow | 198.3 | 168.7 | 245.2 | 284.7 | 444.6 | 275.4 | 325.1 | 305 | 265.9 | 266.6 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | 1,656.7 | 1,486.8 | 1,391.3 | 1,339.9 | 1,345.1 | 2,936.9 | 3,283.1 | 3,345.5 | 2,786 | 2,748 | 2,740.5 |
| Gross Profit | 703.8 | 665.1 | 654.1 | 626.2 | 598.9 | 1,006.2 | 1,179 | 1,189.3 | 1,015.1 | 989.7 | 954.4 |
| Operating Income | 263.5 | 268.8 | 286.8 | 301.3 | 279.2 | 262.9 | 210.4 | 468.3 | 409.2 | 397.7 | 391.1 |
| Net Income | 145.1 | 184.1 | 188.3 | 204.9 | 178 | 181 | 133.3 | 335.6 | 171.8 | 122.8 | 228.9 |
| EPS (Diluted) | 2.50 | 3.19 | 3.27 | 7.07 | 7.68 | 3.19 | 2.35 | 5.50 | 2.84 | 2.07 | 3.89 |
| Balance Sheet | |||||||||||
| Cash & Equivalents | 233.8 | 165.8 | 227.2 | 230.7 | 478.6 | 551 | 393.9 | 343.4 | 706.2 | 509.7 | |
| Total Assets | 3,116.4 | 2,386.5 | 2,129.4 | 2,129.4 | 4,486.6 | 4,588.9 | 4,423.7 | 4,042.7 | 3,593.5 | 3,428 | |
| Total Debt | 1,139.5 | 813.9 | 694.7 | 881.2 | 944.5 | 1,328.5 | 1,106.9 | 949.2 | 743.5 | 745.3 | |
| Stockholders' Equity | 1,256.8 | 1,064.9 | 964 | 783.8 | 1,832.3 | 1,528.9 | 1,473.7 | 1,524.2 | 1,345.2 | 1,133.8 | |
| Cash Flow | |||||||||||
| Operating Cash Flow | 241.5 | 214.1 | 276.3 | 306 | 498.5 | 309.5 | 393.9 | 413.8 | 314.9 | 318.1 | |
| Capital Expenditure | (43.2) | (45.4) | (31.1) | (21.3) | (53.9) | (34.1) | (68.8) | (108.8) | (49) | (51.5) | |
| Free Cash Flow | 198.3 | 168.7 | 245.2 | 284.7 | 444.6 | 275.4 | 325.1 | 305 | 265.9 | 266.6 | |