| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | 3 | — | 5 | — | — | 1 | — | — |
| Sell | — | — | — | — | 1 | 3 | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.63 |
—
—
—
|
| 2025 | 1.48 |
—
—
—
—
|
| 2024 | 1.22 |
—
—
—
—
|
| 2023 | 0.99 |
—
—
—
—
|
| 2022 | 0.85 |
—
—
—
—
|
| 2021 | 0.76 |
—
—
—
—
|
| 2020 | 0.70 |
—
—
—
—
|
| 2019 | 0.64 |
—
—
—
—
|
| 2018 | 0.56 |
—
—
—
—
|
| 2017 | 0.49 |
—
—
—
—
|
| 2016 | 0.43 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 191.78 | 295.31 | 226.02 | 95.73 |
| Receivables | 83.51 | 84.33 | 112.36 | 121.23 |
| Inventory | 153.67 | 143.41 | 151.94 | 178.09 |
| Other | 13.21 | 17.08 | 16.77 | 21.15 |
| 442.18 | 540.12 | 507.08 | 416.21 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 81.81 | 55.66 | 72.30 | 97.83 |
| ST’ Debt | — | — | — | — |
| Other | 20.27 | 27.63 | 40.80 | 55.31 |
| 131.95 | 118.21 | 150.72 | 171.87 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 202.28 | 222.32 | — | — |
—
|
| ’25 | 222.21 | 238.10 | 235.65 | 220.71 |
916.66
|
| ’24 | 196.28 | 216.66 | 208.44 | 205.18 |
826.56
|
| ’23 | 159.10 | 175.86 | 186.19 | 182.44 |
703.59
|
| ’22 | 132.40 | 137.83 | 148.01 | 147.32 |
565.57
|
| ’21 | 117.84 | 122.87 | 128.74 | 135.75 |
505.20
|
| ’20 | 108.51 | 91.12 | 113.59 | 112.33 |
425.54
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 33.89 | 26.71 | — | — |
—
|
| ’25 | 33.03 | 44.59 | 51.28 | 54.80 |
183.70
|
| ’24 | 21.46 | 36.42 | 45.09 | 52.07 |
155.03
|
| ’23 | 17.97 | 22.77 | 31.43 | 37.95 |
110.12
|
| ’22 | 9.25 | 19.66 | 23.83 | 29.71 |
82.45
|
| ’21 | 30.56 | 14.51 | 15.37 | 27.08 |
87.51
|
| ’20 | 30.54 | 21.75 | 21.39 | 15.90 |
89.58
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 29.47 | 21.87 | — | — |
—
|
| ’25 | (154.88) | 40.65 | 48.20 | 50.77 |
169.67
|
| ’24 | 15.78 | 34.08 | 41.96 | 47.40 |
142.22
|
| ’23 | 13.70 | 20.11 | 28.42 | 35.89 |
98.11
|
| ’22 | 8.11 | 18.03 | 21.91 | 28.51 |
76.56
|
| ’21 | 28.80 | 11.89 | 13.90 | 26.17 |
80.76
|
| ’20 | 28.60 | 20.11 | 19.12 | 12.70 |
80.52
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.93 | 1.02 | — | — |
—
|
| ’25 | 1.30 | 1.17 | 1.19 | 1.14 |
4.79
|
| ’24 | 0.99 | 1.12 | 1.08 | 1.04 |
4.23
|
| ’23 | 0.66 | 0.76 | 0.88 | 0.84 |
3.14
|
| ’22 | 0.49 | 0.57 | 0.61 | 0.60 |
2.26
|
| ’21 | 0.47 | 0.48 | 0.54 | 0.59 |
2.08
|
| ’20 | 0.41 | 0.33 | 0.51 | 0.45 |
1.69
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 73.20 | 103.93 | 139.50 | 162.17 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 120.54 | 170.86 | 239.11 | 256.08 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,976 | 2,140 | 2,210 | 2,477 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.29 | 0.33 | 0.37 | 0.37 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 565.57 | 703.59 | 826.56 | 916.66 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.89% | 39.29% | 39.83% | 41.68% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 87.72 | 121.97 | 166.50 | 188.66 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.51% | 17.33% | 20.14% | 20.58% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 66.50 | 92.60 | 124.94 | 141.63 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 26.24 | 28.11 | 32.19 | 34.58 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.36 | 24.03 | 28.16 | 31.18 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | 2.28 | 3.16 | 4.26 | 4.82 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.82 | 3.76 | 5.28 | 6.25 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.20) | (0.41) | (0.44) | (0.48) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.62 | 3.35 | 4.84 | 5.77 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.14 | 17.64 | 20.65 | 24.26 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 29.22 | 29.28 | 29.36 | 29.40 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 48.31 | 49.49 | 49.79 | 36.18 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.67 | 6.51 | 7.53 | 5.59 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.24 | 8.87 | 10.27 | 7.19 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.43 | 6.25 | 7.18 | 5.35 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.14 | 44.79 | 41.76 | 28.93 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 82.45 | 110.12 | 155.03 | 183.70 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5.89) | (12.00) | (12.82) | (14.03) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 76.56 | 98.11 | 142.22 | 169.67 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 237.52 | 310.23 | 421.91 | 356.36 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.79 | — | — | — | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (131.26) | (191.78) | (295.30) | (226.02) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 442.42 | 516.48 | 606.23 | 713.29 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.73% | 14.03% | 16.30% | 15.83% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.53% | 22.72% | 31.75% | 23.53% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.73% | 19.31% | 22.26% | 21.47% | — | — | — |
ROE
|
Badger Meter, Inc. (BMI) stands out as a resilient compounder in the water technology sector, with revenue surging from $394 million in 2016 to $827 million in 2024 at an 11% CAGR, fueled by smart metering demand amid infrastructure upgrades and water scarcity. Profitability has accelerated even faster, with EPS tripling to $4.26 and ROIC climbing to 31.8%, underpinned by margin expansion to 20.1% EBT and robust free cash flow generation—$142 million in 2024—while maintaining operational efficiency with revenue per employee up 48%.
The company’s fortress balance sheet, featuring $295 million in net cash (36% of revenue) and negligible debt, provides a strong buffer against downturns, supporting dividends, buybacks, and acquisitions. Stock returns have mirrored this trajectory, delivering 5-6x gains since 2016, though elevated multiples—PE at 50x, EV/FCF at 42x—signal overvaluation risks if growth moderates. Insider activity shows net selling but recent executive buys offer some reassurance.
Analysts project steady expansion to $1.035 billion revenue and $5.63 EPS by 2027, backed by U.S. infrastructure tailwinds and ESG trends, yet risks like rising capex, competition from Itron/Sensus, and supply chain vulnerabilities loom large. For risk-averse investors, BMI warrants a hold—upside from execution, downside cushioned by cash riches—but vigilance on Q1 2026 earnings and growth above 10% is essential to avoid multiple contraction.
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.