Industrials / Building Products & EquipmentBSE
$58.88
-0.62 (-1.04%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $60.2M · quality 64.0/100
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
21/100
D
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
$701M
P/E
18.4x
↑EV/EBITDA
10.2x
↑ROE
8.4%
↑Gross Margin
43.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.6%
FCF CAGR
-15.0%
FCF margin
12.6%
FCF / Net income
1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $477.5M · net income $43.8M · FCF $60.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $477.5M | $477.5M | $550.6M | $611.0M | $793.7M |
| Net Income | $43.8M | $43.8M | $41.5M | $35.9M | $16.1M |
| EBITDA | $66.7M | $66.7M | $74.1M | $74.5M | $50.6M |
| EPS | 3.68 | 3.68 | 3.48 | 3.02 | 1.35 |
| Gross Margin | 43.0% | 43.0% | 36.4% | 35.8% | 27.3% |
| Operating Margin | 12.1% | 12.1% | 10.0% | 11.6% | 7.8% |
| Net Margin | 9.2% | 9.2% | 7.5% | 5.9% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.08 | 0.25 | 0.47 |
| Cash Flow | |||||
| Free Cash Flow | $60.2M | $60.2M | $77.5M | $34.3M | $98.0M |
| Returns | |||||
| ROE | 8.4% | 8.4% | 8.5% | 7.9% | 3.7% |
| Valuation | |||||
| P/E | 18.40 | 18.40 | — | — | — |
| EV/EBITDA | 10.23 | 10.23 | — | — | — |
| P/B | 1.35 | 1.35 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -13.3% | -13.3% | -9.9% | -23.0% | — |
| EPS Growth | 5.6% | 5.6% | 15.5% | 123.0% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.4%
EPS terminal req.
$5.22
Spread vs growth
-6.8%
5Y implied EPS CAGR
11.4%
EPS terminal req.
$6.32
Spread vs growth
-5.8%
10Y implied EPS CAGR
10.7%
EPS terminal req.
$10.18
Spread vs growth
-5.1%
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
-18.4%
Start / end P/E
21.1x → 16.0x
EPS bridge
3.48 → 3.68
Residual
-1.4%
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.