Pentair

Industrials Industrial Machinery & Supplies & Components Worsley, United Kingdom Last filing Feb 24, 2026 · FY2025

                    Revenue
                    FY2025
                
$4.2B
                    3y CAGR +0.4%
                    
                    P26
                    
                    +2.3%
                    
                    Net income
                    FY2025
                
$653.8M
                    Net margin +15.7%
                    
                    P73
                    
                    +4.5%
                    
                    Total assets
                    FY2025
                
$6.9B
                    ROA +9.5%
                    
                    P62
                    
                    +6.6%
                    
                    Operating cash flow
                    FY2025
                
$814.8M
                    FCF margin +17.9%
                    
                    P83
                    
                    +6.3%

18 yrs · FY2008–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s total assets.

Balance Sheet

Assets, liabilities, and equity

24 accounts · 3 years

Total assets $6.9B

Total liabilities $3.0B

Shareholders equity $3.9B

Account	2025	2024	2023
Assets
Cash and Cash Equivalents	1.5%	1.8%	2.6%
Accounts Receivable	9.8%	8.8%	8.6%
Inventory	9.2%	9.5%	10.3%
Other Current Assets	2.0%	2.2%	2.4%
Total Current Assets	22.4%	22.3%	23.9%
Property,Plant and Equipment	5.5%	5.6%	5.5%
Goodwill	51.5%	51.0%	49.9%
Intangible Assets	15.6%	16.0%	15.9%
Other Noncurrent Assets	4.9%	5.1%	4.8%
Total Assets	100.0%	100.0%	100.0%
Liabilities
Accounts Payable	4.4%	4.2%	4.2%
Accrued Liabilities	1.7%	1.8%	1.9%
Other Current Liabilities	7.8%	7.9%	8.3%
Total Current Liabilities	14.0%	13.9%	14.5%
Long Term Debt	23.9%	25.4%	30.3%
Deferred Tax Liabilities	0.7%	0.7%	0.6%
Other Noncurrent Liabilities	5.2%	4.7%	5.6%
Total Liabilities	43.7%	44.7%	51.0%
Equity
Common Stock	0.0%	0.0%	0.0%
Additional Paid In Capital	19.1%	23.3%	24.3%
Retained Earnings	41.1%	36.2%	28.4%
Accumulated Other Comprehensive Income	-3.9%	-4.3%	-3.7%
Total Stockholders Equity	56.3%	55.3%	49.0%
Total Liabilitiesand Equity	100.0%	100.0%	100.0%

Income Statement

Revenue, expense, and profitability

16 accounts · 3 years

Revenue $4.2B

Operating income $857.5M

Net income $653.8M

Account	2025	2024	2023
IncomeStatement
Revenues Total Revenue	60.8%	63.3%	62.5%
Expenses Cost of Revenue	36.2%	38.5%	39.4%
Other Income Expense Gross Profit	24.6%	24.8%	23.1%
Expenses Research and Development	1.4%	1.5%	1.5%
Expenses Selling,General and Administrative	10.7%	10.9%	10.4%
Other Income Expense Operating Income	12.5%	12.5%	11.3%
Other Income Expense Interest Expense	-1.0%	-1.4%	-1.8%
Other Income Expense Other Income/expense	-0.5%	0.1%	-0.0%
Other Income Expense Income Before Tax	11.0%	11.2%	9.4%
Income Tax Income Tax Expense	1.6%	1.4%	-0.1%
net Income Other Items Below Tax	0.1%	-0.0%	-0.0%
net Income net Income	9.5%	9.7%	9.5%
net Income Comprehensive Income	9.6%	9.2%	9.4%
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Diluted	2.4%	2.6%	2.5%

Cash Flow Statement

Operating, investing, and financing flows

21 accounts · 3 years

Operating cash flow $814.8M

Investing cash flow $-404.5M

Financing cash flow $-402.5M

Account	2025	2024	2023
CashFlow
Operating Activities net Income	9.5%	9.7%	9.5%
Operating Activities Depreciation and Amortization	1.7%	1.8%	1.7%
Operating Activities Stock Based Compensation	0.5%	0.6%	0.4%
Operating Activities Deferred Income Taxes	-0.1%	-0.2%	-1.4%
Operating Activities Changes In Operating Assets and Liabilities	-0.8%	-0.1%	-0.9%
Operating Activities Other Non Cash Items	1.0%	0.1%	0.1%
Operating Activities net Cash From Operating Activities	11.9%	11.9%	9.4%
Investing Activities Capital Expenditures	-1.0%	-1.2%	-1.2%
Investing Activities Business Acquisitions	-4.3%	-1.7%	-0.0%
Investing Activities Purchases of Investments	-0.3%	0.0%	0.0%
Investing Activities Other Investing Activities	-0.4%	-0.1%	-0.1%
Investing Activities net Cash From Investing Activities	-5.9%	-2.9%	-1.3%
Financing Activities Proceeds From Debt	3.8%	0.3%	-4.9%
Financing Activities Repayment of Debt	-3.9%	-5.6%	-0.2%
Financing Activities Repurchase of Common Stock	-3.3%	-2.3%	0.0%
Financing Activities Dividends Paid	-2.4%	-2.4%	-2.2%
Financing Activities Proceeds From Stock Issuance	-0.0%	0.3%	0.1%
Financing Activities Other Financing Activities	-0.0%	-0.1%	0.0%
Financing Activities net Cash From Financing Activities	-5.9%	-9.9%	-7.1%
Cash Reconciliation Effect of Exchange Rate On Cash	-0.4%	0.1%	-0.1%
Cash Reconciliation net Change In Cash	-0.2%	-0.8%	0.9%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 3 years

Ratio	2025	2024	2023
Profitability
Gross margin	+40.5%	+39.2%	+37.0%
Operating margin	+20.5%	+19.7%	+18.0%
Net margin	+15.7%	+15.3%	+15.2%
FCF margin	+17.9%	+17.0%	+13.2%
Growth
Revenue CAGR (3y)	+0.4%	+2.7%	+10.8%
Returns
ROE	+16.9%	+17.6%	+19.4%
ROA	+9.5%	+9.7%	+9.5%
ROIC	+13.6%	+13.8%	+14.7%
Liquidity
Current ratio	1.61x	1.60x	1.65x
Quick ratio	0.81x	0.76x	0.77x
Leverage
D/E	0.78x	0.81x	1.04x
Interest coverage	-12.36x	-9.07x	-6.25x
Efficiency
Asset turnover	0.61x	0.63x	0.63x
Cash conversion cycle	+107d	+100d	+106d

Valuation

Price against fundamentals

FY2025 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Pentair

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history