Industrials / Pollution & Treatment ControlsShanghai
$10.89
-0.20 (-1.80%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $303.5M · quality 60.0/100
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
45/100
C
Piotroski
2/9
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
$4.9B
P/E
12.0x
↓EV/EBITDA
6.6x
↓ROE
12.8%
↑Gross Margin
25.8%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.9%
FCF CAGR
—
FCF margin
-2.5%
FCF / Net income
-0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.12B · net income $440.7M · FCF $-127.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.12B | $5.12B | $5.01B | $4.33B | $4.19B |
| Net Income | $440.7M | $440.7M | $481.9M | $424.8M | $458.1M |
| EBITDA | $727.5M | $727.5M | $768.2M | $696.2M | $679.8M |
| EPS | 0.98 | 0.98 | 1.08 | 0.95 | 1.02 |
| Gross Margin | 25.8% | 25.8% | 25.9% | 26.0% | 24.3% |
| Operating Margin | 9.7% | 9.7% | 10.8% | 11.2% | 9.9% |
| Net Margin | 8.6% | 8.6% | 9.6% | 9.8% | 10.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.07 | 0.08 | 0.12 |
| Current Ratio | 1.94 | 1.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-127.1M | $-127.1M | $441.8M | $303.5M | $445.7M |
| Returns | |||||
| ROE | 12.8% | 12.8% | 14.7% | 13.7% | 15.9% |
| Valuation | |||||
| P/E | 11.97 | 11.97 | 11.51 | 13.63 | 10.87 |
| EV/EBITDA | 6.60 | 6.60 | 6.61 | 7.97 | 6.92 |
| P/B | 1.42 | 1.42 | 1.69 | 1.87 | 1.73 |
| Growth & Yield | |||||
| Revenue Growth | 2.2% | 2.2% | 15.5% | 3.5% | — |
| EPS Growth | -9.3% | -9.3% | 13.7% | -6.9% | — |
| Dividend Yield | 10.3% | 10.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.5%
EPS terminal req.
$0.97
Spread vs growth
-8.8%
5Y implied EPS CAGR
3.6%
EPS terminal req.
$1.17
Spread vs growth
-12.9%
10Y implied EPS CAGR
6.7%
EPS terminal req.
$1.88
Spread vs growth
-16.0%
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
+4.2%
Start / end P/E
10.7x → 11.1x
EPS bridge
1.08 → 0.98
Residual
-0.3%
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.