Industrials / Specialty Business ServicesBSE
$830.65
+8.65 (+1.05%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.0B · quality 80.7/100
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
3/9
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
$12.7B
P/E
15.4x
↓EV/EBITDA
8.3x
↓ROE
32.8%
↑Gross Margin
N/A
•Debt/Equity
0.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+15.3%
FCF CAGR
+27.5%
FCF margin
19.3%
FCF / Net income
1.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.99B · net income $822.3M · FCF $1.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.99B | $5.99B | $5.46B | $4.69B | $3.90B |
| Net Income | $822.3M | $822.3M | $833.0M | $640.0M | $488.6M |
| EBITDA | $1.64B | $1.64B | $1.57B | $1.23B | $964.6M |
| EPS | 53.96 | 53.96 | 54.66 | 42.00 | 32.06 |
| Operating Margin | 17.3% | 17.3% | 15.9% | 17.9% | 15.5% |
| Net Margin | 13.7% | 13.7% | 15.2% | 13.6% | 12.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.68 | 0.68 | 0.24 | 0.18 | 0.19 |
| Current Ratio | 2.61 | 2.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.16B | $1.16B | $1.01B | $733.5M | $558.3M |
| Returns | |||||
| ROE | 32.8% | 32.8% | 32.1% | 26.1% | 21.3% |
| Valuation | |||||
| P/E | 15.41 | 15.41 | 17.83 | 17.30 | 15.12 |
| EV/EBITDA | 8.26 | 8.26 | 9.33 | 8.70 | 7.18 |
| P/B | 5.04 | 5.04 | 5.72 | 4.51 | 3.21 |
| Growth & Yield | |||||
| Revenue Growth | 9.6% | 9.6% | 16.4% | 20.2% | — |
| EPS Growth | -1.3% | -1.3% | 30.1% | 31.0% | — |
| Dividend Yield | 7.3% | 7.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.0%
EPS terminal req.
$73.71
Spread vs growth
-12.2%
5Y implied EPS CAGR
10.6%
EPS terminal req.
$89.18
Spread vs growth
-11.9%
10Y implied EPS CAGR
10.3%
EPS terminal req.
$143.63
Spread vs growth
-11.6%
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
-4.7%
Start / end P/E
17.3x → 15.4x
EPS bridge
54.66 → 53.96
Residual
+0.1%
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.