| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | 1 | 1 | 3 | — | — | 1 | 4 | — | — | 1 |
| total | individual payouts | |
|---|---|---|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2024 | 2025 | 2026 | Q'26 | |
|---|---|---|---|---|
| Cash | 60.10 | 71.60 | 73.50 | 95.30 |
| Receivables | 422.90 | 478.90 | 731.00 | 659.90 |
| Inventory | 357.90 | 340.90 | 506.10 | 609.00 |
| Other | 53.10 | 69.80 | 105.50 | 162.70 |
| 894.00 | 961.20 | 1,416.10 | 1,526.90 |
| 2024 | 2025 | 2026 | Q'26 | |
|---|---|---|---|---|
| Payables | 283.40 | 290.80 | 464.80 | 508.90 |
| ST’ Debt | 31.70 | 54.10 | 51.40 | 52.00 |
| Other | 129.10 | 93.40 | 117.60 | 104.80 |
| 545.80 | 541.00 | 728.90 | 749.80 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | 874.10 | — | — | — |
—
|
| ’26 | 682.80 | 738.90 | 805.00 | 954.40 |
3,181.10
|
| ’25 | 661.50 | 658.00 | 616.80 | 647.20 |
2,583.50
|
| ’24 | 622.40 | 620.50 | 561.40 | 603.50 |
2,407.80
|
| ’23 | 541.00 | 578.80 | 560.00 | 618.10 |
2,297.90
|
| ’22 | 494.60 | 478.90 | 502.20 | 574.40 |
2,050.10
|
| ’21 | 347.80 | 461.40 | 484.30 | 514.90 |
1,808.40
|
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | 41.40 | — | — | — |
—
|
| ’26 | 27.70 | 1.40 | 24.70 | 194.90 |
248.70
|
| ’25 | 40.50 | 57.30 | 60.70 | 54.80 |
213.30
|
| ’24 | 41.70 | 69.10 | 64.20 | 39.60 |
214.60
|
| ’23 | 14.50 | 41.60 | 11.80 | 39.60 |
107.50
|
| ’22 | (10.10) | (8.90) | 26.40 | 4.10 |
11.50
|
| ’21 | 12.30 | 75.00 | 59.20 | 3.30 |
149.80
|
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | (5.00) | — | — | — |
—
|
| ’26 | 0.20 | (30.50) | (17.10) | 153.60 |
106.20
|
| ’25 | 13.70 | 43.80 | 44.70 | 27.90 |
130.10
|
| ’24 | 26.60 | 59.10 | 44.90 | (16.50) |
114.10
|
| ’23 | 4.10 | 29.10 | (0.40) | 24.30 |
57.10
|
| ’22 | (27.20) | (17.40) | 13.70 | (5.50) |
(36.40)
|
| ’21 | 3.80 | 69.50 | 50.20 | (5.70) |
117.80
|
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | 1.37 | — | — | — |
—
|
| ’26 | 0.95 | 0.83 | (0.90) | 1.36 |
2.26
|
| ’25 | 0.88 | 0.86 | 0.76 | 0.92 |
3.42
|
| ’24 | 0.85 | 0.87 | 0.83 | 0.48 |
3.03
|
| ’23 | 0.27 | 0.46 | 0.46 | 1.69 |
2.90
|
| ’22 | 0.04 | 0.01 | 1.41 | 0.16 |
1.62
|
| ’21 | (0.17) | 0.17 | (3.81) | (0.29) |
(4.11)
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 7.67 | 19.41 | 57.20 | 64.79 | 111.18 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.13 | 61.61 | 146.84 | 166.94 | 323.25 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11,100 | 11,300 | 11,400 | 11,300 | 13,200 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.18 | 0.20 | 0.21 | 0.23 | 0.24 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,050.10 | 2,297.90 | 2,407.80 | 2,583.50 | 3,181.10 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.09% | 16.95% | 21.83% | 24.92% | 22.98% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 101.50 | 125.30 | 214.60 | 254.00 | 186.50 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.95% | 5.45% | 8.91% | 9.83% | 5.86% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 86.30 | 153.60 | 163.40 | 185.50 | 123.30 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 54.80 | 54.50 | 56.10 | 77.70 | 79.70 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.43 | 43.94 | 45.95 | 49.12 | 60.25 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.62 | 2.90 | 3.03 | 3.42 | 2.26 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.22 | 2.06 | 4.10 | 4.06 | 4.71 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.92) | (0.96) | (1.92) | (1.58) | (2.70) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.70) | 1.09 | 2.18 | 2.47 | 2.01 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.81 | 11.46 | 14.42 | 17.46 | 22.78 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 52.00 | 52.30 | 52.40 | 52.60 | 52.80 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 5.56 | 8.00 | 30.99 | 22.44 | 96.75 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.23 | 0.52 | 2.04 | 1.56 | 3.60 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.02 | 2.01 | 6.51 | 4.40 | 9.51 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.39 | 0.65 | 2.20 | 1.67 | 3.71 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (22.01) | 26.11 | 46.38 | 33.18 | 111.16 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.50 | 107.50 | 214.60 | 213.30 | 248.70 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (47.90) | (50.40) | (100.50) | (83.20) | (142.50) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (36.40) | 57.10 | 114.10 | 130.10 | 106.20 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 263.10 | 339.30 | 348.20 | 420.20 | 687.20 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 377.80 | 352.70 | 431.60 | 350.80 | 436.30 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 332.60 | 285.60 | 371.50 | 279.20 | 362.80 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 458.10 | 599.60 | 755.50 | 918.20 | 1,202.80 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.30% | 10.23% | 9.45% | 9.76% | 5.29% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.42% | 10.62% | 13.35% | 14.80% | 13.67% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20.93% | 28.95% | 23.84% | 21.99% | 11.46% | ‡‡‡‡‡ | — | — |
ROE
|
Modine Manufacturing (MOD) has engineered a remarkable turnaround in the thermal management sector, evolving from COVID-19 supply chain lows in 2020-2021 to a powerhouse in high-growth areas like data center cooling, EV battery systems, and commercial refrigeration. Revenue has surged 78% since 2016 to $2.41 billion in 2024, with gross margins expanding from 15.6% to 21.8% and profitability metrics rebounding sharply—EBT margins to 8.9%, ROE to 23.8%, and FCF per share turning positive at $2.18. The stock has rocketed 50x from pandemic nadirs to $147 highs, outpacing fundamentals amid thematic tailwinds, though PS ratios have ballooned to 2.04x.
Analyst forecasts are aggressively bullish, projecting revenue to nearly double to $4.64 billion by 2028 (driven by the Climate Solutions segment amid AI data center booms) and EPS leaping to $9.33, implying sustained margin gains to 24.9% and ROE around 20%. A fortress balance sheet—with net debt down 20%, equity doubled, and op cash flow surging 100% YoY—bolsters sustainability. However, heavy insider selling ($36.5 million vs. minimal buys) and stretched multiples (PE 31x, EV/FCF 46x) echo cautionary historical parallels in cyclical industrials.
This poised growth story evokes resilient peers like Parker Hannifin, but execution risks from capex ramps, macro slowdowns, and supply volatility loom. Current valuations price in perfection—read the full analysis for deeper dives into insider signals, backlog trends, and strategic guardrails to assess if MOD warrants scaling in on dips.
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.