Industrials / Engineering & ConstructionSaudi
$68.00
+0.60 (+0.89%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $470.4M · quality 52.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
57/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$4.3B
P/E
8.6x
↓EV/EBITDA
8.2x
↓ROE
34.6%
↑Gross Margin
24.3%
↓Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
—
FCF margin
17.9%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.86B · net income $453.1M · FCF $512.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.86B | $2.86B | $2.81B | $2.49B | $2.20B |
| Net Income | $453.1M | $453.1M | $265.7M | $141.5M | $52.6M |
| EBITDA | $606.8M | $606.8M | $428.1M | $304.0M | $187.7M |
| EPS | — | — | 4.16 | 2.21 | 0.83 |
| Gross Margin | 24.3% | 24.3% | 16.3% | 16.0% | 12.2% |
| Operating Margin | 20.0% | 20.0% | 12.5% | 11.0% | 6.8% |
| Net Margin | 15.9% | 15.9% | 9.4% | 5.7% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.89 | 1.43 | 1.68 |
| Current Ratio | 1.64 | 1.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $512.6M | $512.6M | $470.4M | $215.9M | $-147.3M |
| Returns | |||||
| ROE | 34.6% | 34.6% | 24.8% | 15.6% | 6.4% |
| Valuation | |||||
| P/E | 8.56 | 8.56 | 9.23 | 13.30 | 17.67 |
| EV/EBITDA | 8.22 | 8.22 | 7.68 | 9.79 | 11.40 |
| P/B | 3.32 | 3.32 | 2.29 | 2.08 | 1.14 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 12.9% | 13.4% | — |
| EPS Growth | — | — | 88.2% | 166.3% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+39.3%
Start / end P/E
n/dx → n/dx
EPS bridge
4.16 → n/d
Residual
+37.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.