Every figure this model derived for HWM, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 430,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 563,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 4,193,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 2,306,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 5,732,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 176,000,000 | InterestAndDebtExpense |
2025-12-31 |
| ocf | 2,221,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 9,117,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 73,000,000 | ShareBasedCompensation |
2025-12-31 |
The figures themselves rather than their scores — what somebody looking up HWM on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 31.49 |
| current ratio | 1.92 |
| current ratio reported | 1.82 |
| dilution pct | -0.98 |
| ebit cagr | 33.06 |
| ebit yoy | 32.64 |
| ev ebit | 44.36 |
| ev owner earnings | 64.42 |
| ev sales | 12.14 |
| fcf margin | 19.64 |
| growth cv | 0.81 |
| interest cover | 14.18 |
| net debt ebitda | 1.41 |
| operating margin | 27.37 |
| owner earnings margin | 18.84 |
| revenue growth | 18.08 |
| revenue growth per share | 19.24 |
| roic | 20.38 |
| rule of 40 | 45.45 |
| sbc pct revenue | 0.8 |
What this model itself distrusts about HWM's figures. Written by the derivation as it ran, not added afterwards.