Crane Co (CR)
適正価値ファンダメンタル
52
株価
$205.72
時価総額
$11.96B
パート1 · 企業の価値
概要
Crane Company is a US industrial manufacturer of highly engineered components and systems for aerospace, defense, space and process industries. It was separated from the former Crane Holdings in 2023, when the payment and merchandising business became Crane NXT, and it has kept narrowing its focus since: the Engineered Materials segment was sold effective 1 January 2025, leaving two reportable segments, Aerospace & Advanced Technologies and Process Flow Technologies. Its products are rarely visible to the end user — sensors, braking systems, power conversion units, valves and pumps — but they sit inside aircraft, defence systems, chemical and pharmaceutical plants and water networks, where failure is expensive. Full-year 2025 net sales were $2,305.0 million, up 8.2% from $2,131.2 million in 2024.
収益の仕組み
Crane sells physical equipment: it designs and manufactures components, then earns revenue on the original equipment sold to manufacturers and on the spare parts, repairs and replacements bought later by the operators of that equipment. In aerospace the two streams are explicit — in 2025 original equipment manufacturers accounted for 66% of Aerospace & Advanced Technologies sales and aftermarket customers for 34%, while by end market commercial was 61% and military 39%. Aftermarket demand follows the installed base and flying hours rather than new build rates, so it tends to be steadier and carries higher margins. On the process side, revenue comes from valves, pumps and fluid-handling systems sold into plant projects, maintenance budgets and distribution channels. The 10-K states that the company competes by offering high quality, technologically differentiated products at competitive prices with superior service and timely delivery.
セグメント別売上高
Engineered fluid handling equipment for mission critical applications that require high reliability, organised in three lines: process valves and related products (pharmaceutical, cryogenic, chemical and nuclear plants), pumps and systems (water and wastewater), and commercial valves (construction, gas utilities, municipalities). Sales were $1,256.1 million in 2025, up 4.8% from $1,198.5 million.
Critical components and systems — pressure sensors, aircraft braking systems, power conversion solutions, lubrication systems — sold as original equipment and as aftermarket parts to commercial aerospace, military aerospace, defence and space customers. Sales were $1,048.9 million in 2025, up 12.4% from $932.7 million.
競争優位性(moat)
スイッチングコスト · 狭いThe filing does not use the language of competitive advantage, but the nature of the products points to one. Aerospace components are specified and qualified into a particular aircraft, engine or defence programme and then stay there for the life of the platform, which can be decades; the same qualification that makes a part hard to win makes it hard to displace, and it gives Crane the aftermarket stream that follows — 34% of segment sales in 2025. Process valves for pharmaceutical, cryogenic and nuclear service face a similar barrier of certification and proven reliability, since the cost of a failure dwarfs the price of the valve. The advantage is real but narrow: the company itself describes competing on quality, technology, price, service and delivery, which is the description of a demanding market rather than a protected one, and Process Flow's commercial valve and pump lines sell into more contested, price-sensitive channels.
需要を左右する要因
中程度の景気循環性Demand comes from three clocks that rarely tick together. Aircraft build rates drive the 66% of aerospace sales that go to OEMs and swing with the airframers' production; flying hours drive the 34% aftermarket, which follows the installed fleet and recovers with traffic rather than with new orders; defence budgets drive the 39% military share and move on political rather than economic time. Process Flow follows industrial capital spending and maintenance budgets in chemicals, pharmaceuticals, cryogenics and water — plant projects can be deferred in a downturn, but maintenance and replacement spending on running plants is harder to postpone. The blend is neither defensive nor deeply cyclical: revenue bends in a recession but is cushioned by aftermarket, defence and maintenance work. The company's own risk factors say plainly that demand is variable and subject to factors beyond its control.
主なリスク
- Demand is variable and largely outside the company's control — The company lists as a risk that demand for its products is variable and subject to factors it does not control, alongside changes in economic and financial market conditions in the end markets it serves and the financial condition of its customers and suppliers.
- Supply chain disruption and raw material prices — Item 1A flags disruption of the supply chain and access to key raw materials, together with fluctuations in raw material prices, inflationary pressures and tariffs, as risks to results.
- Acquisitions may not be found, or not integrated — The company discloses the risk that it may not identify suitable acquisition targets or may fail to integrate the businesses it buys. This matters in practice: Crane completed several acquisitions around 2025, including cryogenic businesses in Process Flow and, effective 1 January 2026, a group of sensing and inspection businesses.
- Non-US operations and regulation — Risks are disclosed for operations outside the United States and for compliance with governmental regulation, which for a supplier to defence and nuclear customers includes export controls and programme-specific rules.
- Cybersecurity and data breach — The filing lists cybersecurity incidents and data breaches among its risk factors, affecting both the company's own systems and the information it holds.
- Product liability, warranty and environmental exposure — Item 1A discloses product liability and warranty claims and environmental liabilities as risks — the ordinary consequence of selling components whose failure can be serious and of operating manufacturing sites.
- Competition, product development and people — The company flags competitive pressure, the risk of failing to develop new products, and difficulty in recruiting and retaining employees; it also discloses possible impairment of intangible assets and risks to protecting its intellectual property.
強気材料
Buyers argue that the separation left a cleaner company than the one that existed before: two segments instead of four businesses, with the Engineered Materials segment sold at the start of 2025 and the proceeds and balance sheet turned toward aerospace and process acquisitions. They point to 2025 growth of 8.2% on sales of $2,305.0 million with operating profit up 19.2% to $424.2 million and operating margin at 18.4%, and to the Aerospace segment growing 12.4% to $1,048.9 million at a 25.0% margin — evidence, in their reading, that the aerospace aftermarket and defence demand are compounding faster than the group average. They also argue that the aftermarket stream, 34% of aerospace sales, arrives regardless of new aircraft build rates, and that a growing order backlog gives visibility into future quarters.
弱気材料
Sellers fear that the growth story leans on acquisitions rather than on the existing business: Process Flow, still the larger half at $1,256.1 million, grew 4.8% in 2025 and part of that came from recently acquired cryogenic businesses, while a further group of sensing and inspection businesses was added effective 1 January 2026. The company itself discloses that it may not find suitable targets or may fail to integrate the ones it buys, and each deal adds intangible assets that Item 1A says can be impaired. They also point to the risk factors the company lists as the ordinary weather of an industrial supplier: variable demand outside its control, supply chain disruption, raw material prices, inflation and tariffs. And they note the concentration by end market rather than by customer — a large part of aerospace revenue depends on commercial aircraft production rates and on defence budgets, two demand sources that a single airframer's rate cut or a budget cycle can move at once.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
The closest structural match to Crane: a diversified US industrial selling highly engineered aerospace and defense components alongside severe-service industrial valves for naval and nuclear power customers, so the two bid against each other in both of Crane's segments.
Its Aerospace Systems unit sells the same fuel, hydraulic and thermal management components to Boeing, Airbus and defense primes, while its industrial flow-control lines overlap with Crane's process valves and instrumentation.
Fights for the same proprietary aircraft component slots — pumps, valves, sensors and cabin equipment — and above all for the high-margin commercial aftermarket spares revenue that drives Crane's Aerospace & Electronics profits.
Sells niche, application-specific fluid handling products — pumps, valves and flow instrumentation for pharmaceutical, chemical and water end markets — into the same specified-by-engineer purchases as Crane's process brands.
Competes directly with Crane Aerospace & Electronics on precision motion and fluid control content for commercial aircraft, military platforms and space, including actuation, pumps and landing-system subsystems sold to the same airframers.
A direct rival of Crane's Process Flow Technologies in engineered valves, pumps and sealing systems for chemical, petrochemical, power and water customers worldwide.
貸借対照表と流動性
売上高
$2.59B
直近12か月(2026/6/30まで)
純利益
$336M
直近12か月(2026/6/30まで)
フリーキャッシュフロー
-
自己資本合計
$2.06B
負債合計
$1.79B
流動比率
2.80
利払い倍率
12.94
負債/EBITDA
2.35
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$178.22
現在株価
$205.72
安全マージン
-15.4%
適正価値レンジ
$127.37 - $229.08
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
35.61
ROE
17.8%
P/B レシオ
5.42
P/FCF
-
粗利益率
41.7%
ROIC
10.5%
収益性レーダー
価値創造(経済的モート)
ROIC
10.5%
WACC
9.3%
ROIC − WACC
+1.2 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(15)
- Price CAGR 19.54%
- ROIC 10.5%
- Gross Margin 41.7%
- Debt/Equity ratio
- Operating Margin 17.9%
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- ROE 16.2%
- Analyst Consensus 95% Buy
- Earnings Surprise avg 6.7%
- Earnings Quality (OCF/NI) 1.28
- Share Dilution 0.4%
- Piotroski F-Score 6/9
不合格(9)
- EPS shows upward trend
- EPS CAGR -3.97%
- P/B Ratio 5.42
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Unknown)
- Revenue Growth 5Y -4.7%
- PEG Ratio 2.31
- Net Margin Trend 13.0% vs 15.8%
データなし(4)
- P/FCF NaN
- Dividend Payout NaN%
- Positive Free Cash Flow
- CapEx intensity
Piotroski F-スコア
まちまちのシグナル:一部の領域に注意が必要
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式数は安定している
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Max H. Mitchell | Executive Chairman | 61 |
| Mr. Alejandro A. Alcala | President, CEO & Director | 50 |
| Mr. Richard A. Maue CPA | Executive VP & CFO | 54 |
| Mr. Anthony M. D'Iorio J.D. | Executive VP, General Counsel & Secretary | 61 |
| Ms. Tamara S. Polmanteer | Executive VP & Chief Human Resources Officer | 59 |
| Ms. Marijane Papanikolaou | VP, Controller & Chief Accounting Officer | 54 |
| Mr. Bob Brown | Chief Information Officer | - |
| Mr. Jason D. Feldman | Senior VP of Investor Relations, Treasury & Tax | 50 |
| Mr. Gustavo Cruz | Senior Vice President of Crane | - |
| Mr. Chris Mitchell | President of Crane Valve Services | - |
監査リスク
1
取締役会リスク
3
報酬リスク
2
株主権利リスク
2
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for CR, sourced from Markets Gazette.