Flowserve Corp (NYSE: FLS)

Sector: Industrials Industry: Specialty Industrial Machinery CIK: 0000030625
Market Cap 11.68 Bn
P/B 5.33
P/E 33.74
P/S 2.47
ROIC (Qtr) 632.34
Div Yield % 0.94
Rev 1y % (Qtr) 3.54
Total Debt (Qtr) 1.76 Bn
Debt/Equity (Qtr) 0.80
Add ratio to table...

About

Flowserve Corporation, often referred to as FLS, is a leading player in the flow control industry, offering a comprehensive range of solutions to various sectors. The company's primary business activities involve designing, manufacturing, and servicing precision-engineered flow control equipment, including pumps, valves, seals, and automation systems. Flowserve's operations span across the globe, with a presence in oil and gas, chemical, power generation, water management, and general industries. Flowserve generates revenue through its two business...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 760.18M provide 8.89x coverage of short-term debt 85.50M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 505.88M provides exceptional 21.48x coverage of minority interest expenses 23.55M, showing strong core operations.
  • Operating cash flow of 505.88M provides strong 13.22x coverage of stock compensation 38.26M, indicating sustainable incentive practices.
  • Robust free cash flow of 446.51M exceeds capital expenditure of 59.38M by 7.52x, indicating strong organic growth funding capability.
  • Tangible assets of 4.12B provide exceptional 14.99x coverage of deferred revenue 274.67M, showing strong service capability backing.

Bear case

  • Operating cash flow of 505.88M barely covers its investment activities of (125.16M), with a coverage ratio of -4.04, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 505.88M provides thin coverage of dividend payments of (109.64M) with a -4.61 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 760.18M provide limited coverage of acquisition spending of (65.78M), which is -11.56x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 505.88M is outpaced by equity issuance of (254.86M) (-1.98 ratio), indicating concerning reliance on equity markets for funding operations.
  • Retained earnings of 4.26B provide limited buffer against comprehensive income items of (575.40M), which is -7.41x, indicating elevated exposure to market risks.

Segments Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Specialty Industrial Machinery
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GEV GE Vernova Inc. 224.93 Bn 194.57 6.14 0.00 Bn
2 ETN Eaton Corp plc 153.13 Bn 38.99 5.75 11.22 Bn
3 PH Parker-Hannifin Corp 135.87 Bn 165.29 12.09 9.87 Bn
4 EMR Emerson Electric Co 111.68 Bn 47.10 4.65 13.41 Bn
5 ITW Illinois Tool Works Inc 86.68 Bn 28.27 5.40 8.97 Bn
6 CMI Cummins Inc 82.13 Bn 28.89 2.44 7.55 Bn
7 AME Ametek Inc/ 53.79 Bn 36.34 7.27 2.28 Bn
8 ROK Rockwell Automation, Inc 43.80 Bn 44.24 5.11 3.68 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.19 2.28
EV to Cash from Ops. EV/CFO 24.75 37.14
EV to Debt EV to Debt 7.11 34.39
EV to EBIT EV/EBIT 21.60 27.71
EV to EBITDA EV/EBITDA 25.28 25.34
EV to Free Cash Flow [EV/FCF] EV/FCF 28.04 133.36
EV to Market Cap EV to Market Cap 1.07 1.04
EV to Revenue EV/Rev 2.65 39.88
Price to Book Value [P/B] P/B 5.33 6.22
Price to Earnings [P/E] P/E 33.74 143.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.16 2.57
Dividend Payout Ratio % Div Payout % (Qtr) 31.60 15.73
Dividend per Basic Share Div per Share (Qtr) 0.84 0.91
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 24.45 82.53
Interest Coverage Int. cover (Qtr) 7.46 12.34
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 24.63 -45.99
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 12.55 118.48
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 10.01
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 18.99 -283.03
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -11.67 -36.87
EBIT Growth (1y) % EBIT 1y % (Qtr) 32.63 -80.72
EBT Growth (1y) % EBT 1y % (Qtr) 36.49 -120.93
EPS Growth (1y) % EPS 1y % (Qtr) 23.72 -39.22
FCF Growth (1y) % FCF 1y % (Qtr) 28.85 85.55
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 10.26 0.87
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.83 0.62
Cash Payout Ratio Cash Payout (Qtr) 0.19 0.10
Cash Ratio Cash Ratio (Qtr) 0.51 3.01
Current Ratio Curr Ratio (Qtr) 2.03 4.97
Debt to Equity Ratio Debt/Equity (Qtr) 0.80 0.38
Interest Cover Ratio Int Coverage (Qtr) 7.46 12.34
Times Interest Earned Times Interest Earned (Qtr) 7.46 12.34
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 14.30 -7,291.27
EBIT Margin % EBIT Margin % (Qtr) 12.26 -7,413.30
EBT Margin % EBT Margin % (Qtr) 10.61 -9,015.79
Gross Margin % Gross Margin % (Qtr) 33.40 -32.61
Net Profit Margin % Net Margin % (Qtr) 7.30 -7,962.06