Basic Materials / Building MaterialsBSE
$62.09
+0.00 (+0.00%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-81000.00 · quality 46.3/100
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
53/100
C
Piotroski
5/9
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
$2.0B
P/E
80.6x
↑EV/EBITDA
58.4x
↑ROE
2.5%
↑Gross Margin
4.3%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+390.8%
FCF CAGR
—
FCF margin
-82.4%
FCF / Net income
-35.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $817.7M · net income $18.8M · FCF $-674.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $817.7M | $817.7M | $319000.00 | $5.8M | $6.9M |
| Net Income | $18.8M | $18.8M | $-865000.00 | $-345000.00 | $56000.00 |
| EBITDA | $25.7M | $25.7M | $-865000.00 | $-345000.00 | $-111000.00 |
| EPS | — | — | -0.58 | -0.23 | 0.04 |
| Gross Margin | 4.3% | 4.3% | 0.3% | 12.1% | 13.5% |
| Operating Margin | 3.1% | 3.1% | -271.2% | -6.0% | -1.6% |
| Net Margin | 2.3% | 2.3% | -271.2% | -6.0% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.25 | 0.24 | 0.24 |
| Current Ratio | 23.00 | 23.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-674.1M | $-674.1M | $11000.00 | $-81000.00 | $83000.00 |
| Returns | |||||
| ROE | 2.5% | 2.5% | -2.9% | -1.1% | 0.2% |
| Valuation | |||||
| P/E | 80.64 | 80.64 | — | — | 779.00 |
| EV/EBITDA | 58.39 | 58.39 | — | — | — |
| P/B | 2.03 | 2.03 | 1.67 | 1.18 | 1.50 |
| Growth & Yield | |||||
| Revenue Growth | 256247.0% | 256247.0% | -94.5% | -16.7% | — |
| EPS Growth | — | — | -152.2% | -675.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+56.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.58 → n/d
Residual
+56.9%
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.