Basic Materials / Specialty ChemicalsBSE
$381.55
+1.90 (+0.50%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.0B · quality 81.3/100
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
65/100
B
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
$42.7B
P/E
25.3x
↑EV/EBITDA
15.3x
↑ROE
10.3%
↑Gross Margin
74.1%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+11.3%
FCF CAGR
+0.7%
FCF margin
14.0%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.46B · net income $1.69B · FCF $1.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.46B | $7.46B | $6.37B | $6.23B | $5.40B |
| Net Income | $1.69B | $1.69B | $1.31B | $1.33B | $1.06B |
| EBITDA | $2.75B | $2.75B | $2.27B | $2.26B | $1.78B |
| EPS | 15.06 | 15.06 | 11.71 | 11.92 | 9.45 |
| Gross Margin | 74.1% | 74.1% | 76.2% | 74.4% | 73.6% |
| Operating Margin | 25.3% | 25.3% | 24.8% | 27.7% | 25.6% |
| Net Margin | 22.6% | 22.6% | 20.6% | 21.4% | 19.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 |
| Current Ratio | 9.78 | 9.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.04B | $1.04B | $1.08B | $940.6M | $1.02B |
| Returns | |||||
| ROE | 10.3% | 10.3% | 9.2% | 10.1% | 8.6% |
| Valuation | |||||
| P/E | 25.32 | 25.32 | 23.75 | 30.29 | 27.28 |
| EV/EBITDA | 15.25 | 15.25 | 13.45 | 17.58 | 15.86 |
| P/B | 2.62 | 2.62 | 2.19 | 3.05 | 2.33 |
| Growth & Yield | |||||
| Revenue Growth | 17.1% | 17.1% | 2.2% | 15.4% | — |
| EPS Growth | 28.6% | 28.6% | -1.8% | 26.1% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
31.0%
EPS terminal req.
$33.86
Spread vs growth
-2.4%
5Y implied EPS CAGR
22.2%
EPS terminal req.
$40.97
Spread vs growth
6.5%
10Y implied EPS CAGR
15.9%
EPS terminal req.
$65.98
Spread vs growth
12.7%
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
+33.6%
Start / end P/E
24.6x → 25.3x
EPS bridge
11.71 → 15.06
Residual
+0.8%
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.