| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | 2 | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.32 |
—
—
—
|
| 2025 | 1.29 |
—
—
—
—
|
| 2024 | 1.56 |
—
—
—
—
—
|
| 2023 | 1.20 |
—
—
—
—
|
| 2022 | 1.17 |
—
—
—
—
|
| 2021 | 1.13 |
—
—
—
—
|
| 2020 | 1.09 |
—
—
—
—
|
| 2019 | 1.05 |
—
—
—
—
|
| 2018 | 0.72 |
—
—
—
—
|
| 2017 | 0.83 |
—
—
—
—
|
| 2016 | 0.74 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 4,402.40 | 4,408.90 | 3,573.90 | 3,760.90 |
| Receivables | 1,348.40 | 1,479.10 | 1,541.70 | 1,566.90 |
| Inventory | — | — | — | — |
| Other | 398.80 | 420.00 | — | — |
| 5,750.80 | 5,888.00 | 5,115.60 | 5,327.80 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 879.70 | 1,412.80 | 1,678.40 | 1,877.40 |
| ST’ Debt | 77.00 | — | — | — |
| Other | 1,286.20 | 907.40 | — | — |
| 3,058.30 | 3,620.50 | 3,646.20 | 3,607.50 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Dec | Mar | Jun | Sep | Year | |
|---|---|---|---|---|---|
| ’26 | 2,327.10 | 2,294.90 | 2,358.40 | — |
—
|
| ’25 | 2,251.60 | 2,111.40 | 2,064.00 | 2,343.70 |
8,770.70
|
| ’24 | 1,991.10 | 2,152.80 | 2,122.90 | 2,211.20 |
8,478.00
|
| ’23 | 1,967.10 | 1,927.20 | 1,969.00 | 1,986.10 |
7,849.40
|
| ’22 | 2,224.00 | 2,081.00 | 2,031.30 | 1,939.00 |
8,275.30
|
| ’21 | 1,995.10 | 2,076.50 | 2,172.90 | 2,181.00 |
8,425.50
|
| ’20 | 1,389.20 | 1,311.20 | 1,161.10 | 1,705.00 |
5,566.50
|
| Dec | Mar | Jun | Sep | Year | |
|---|---|---|---|---|---|
| ’26 | (255.10) | (27.60) | 581.20 | — |
—
|
| ’25 | (145.20) | (50.10) | 1,282.10 | (20.70) |
1,066.10
|
| ’24 | (251.90) | 136.60 | 528.40 | 558.20 |
971.30
|
| ’23 | (256.30) | (73.30) | 654.30 | 764.50 |
1,089.20
|
| ’22 | 166.40 | 104.10 | 819.80 | 866.40 |
1,956.70
|
| ’21 | 291.20 | 255.10 | 193.00 | 506.10 |
1,245.40
|
| ’20 | 31.70 | 109.30 | 561.60 | 380.70 |
1,083.30
|
| Dec | Mar | Jun | Sep | Year | |
|---|---|---|---|---|---|
| ’26 | (245.80) | (32.40) | 561.70 | — |
—
|
| ’25 | (217.00) | (87.60) | 1,268.10 | (51.90) |
911.60
|
| ’24 | (271.40) | 94.90 | 482.30 | 488.40 |
794.20
|
| ’23 | (283.70) | (88.70) | 575.60 | 737.20 |
940.40
|
| ’22 | 149.70 | 78.30 | 806.70 | 831.70 |
1,866.40
|
| ’21 | 277.60 | 247.90 | 178.90 | 461.70 |
1,166.10
|
| ’20 | 6.00 | 61.50 | 549.80 | 362.30 |
979.60
|
| Dec | Mar | Jun | Sep | Year | |
|---|---|---|---|---|---|
| ’26 | 0.46 | 0.49 | 0.31 | — |
—
|
| ’25 | 0.29 | 0.26 | 0.15 | 0.21 |
0.91
|
| ’24 | 0.50 | 0.23 | 0.32 | (0.19) |
0.85
|
| ’23 | 0.32 | 0.38 | 0.44 | 0.58 |
1.72
|
| ’22 | 0.88 | 0.68 | 0.50 | 0.46 |
2.53
|
| ’21 | 0.67 | 0.74 | 0.86 | 1.30 |
3.57
|
| ’20 | 0.70 | 0.16 | 0.59 | 0.15 |
1.59
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.24 | 21.88 | 18.95 | 16.25 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 36.45 | 34.37 | 29.41 | 26.08 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9,800 | 9,200 | 10,200 | 9,800 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.84 | 0.85 | 0.83 | 0.89 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,275.30 | 7,849.40 | 8,478.00 | 8,770.70 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 100.00% | 100.00% | 100.00% | 100.00% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,729.40 | 1,338.00 | 823.20 | 786.80 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.90% | 17.05% | 9.71% | 8.97% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,333.20 | 1,025.70 | 607.90 | 548.90 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 442.60 | 495.40 | 516.70 | 611.60 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.93 | 16.02 | 16.64 | 16.97 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 2.53 | 1.72 | 0.85 | 0.91 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.00 | 2.22 | 1.91 | 2.06 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.18) | (0.30) | (0.35) | (0.30) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.82 | 1.92 | 1.56 | 1.76 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25.17 | 25.61 | 25.99 | 25.17 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 488.70 | 490.00 | 509.50 | 516.70 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.51 | 14.08 | 23.43 | 25.42 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.27 | 1.51 | 1.21 | 1.36 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.86 | 0.95 | 0.78 | 0.92 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.78 | 2.40 | 2.13 | 2.37 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 7.89 | 20.02 | 22.74 | 22.77 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,956.70 | 1,089.20 | 971.30 | 1,066.10 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (90.30) | (148.80) | (177.10) | (154.50) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,866.40 | 940.40 | 794.20 | 911.60 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,946.70 | 2,692.50 | 2,267.50 | 1,469.40 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,990.10 | 11,361.60 | 12,121.80 | 12,299.30 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,207.60 | 6,959.20 | 7,712.90 | 8,725.40 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12,298.90 | 12,547.80 | 13,243.00 | 13,006.80 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.74% | 2.91% | 1.38% | 1.46% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.72% | 3.53% | 1.22% | 1.74% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.27% | 6.80% | 3.35% | 3.59% | — | — | — |
ROE
|
Franklin Resources (BEN), parent of Franklin Templeton, supercharged growth via its $4.5 billion Legg Mason acquisition in 2021, driving revenue up 52% to $8.43 billion that year, but at the cost of ballooning debt to $12.3 billion and margin compression—net income plunging 74% to $548.9 million by 2025, with EBT margins collapsing from 29% to under 9%. Revenue rebounded 8% to $8.48 billion in 2024 amid higher AUM, with efficiency gains pushing revenue per employee to $895,000. Stock volatility reflects this: highs of $48 in 2017, COVID lows of $15, and recent stabilization near $16-$29.
Forecasts signal recovery: revenue to $9.13 billion by 2027 (4% growth), EPS tripling to $2.31 by 2028, and net income surging 54% to $842.5 million in 2026, potentially restoring 15-20% margins if rates ease and markets rally. Debt remains a drag (net debt $8.73 billion), but positive cash flow ($1.07 billion projected 2025) and synergies ($200 million+ annual savings) offer support. Valuation looks cheap on 1.4x PS and 0.9x PB, though 25x PE reflects earnings caution versus historical 12x norms.
Bullish insider signal: a 10% owner bought 155,000+ shares for $4.1 million in 2025, with no sells. Analysts’ mean target flat, but high end implies 33% upside; a classic value play with 20-30% potential if macros align, though risks like outflows loom—meriting a watchlist for rebound hunters.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.