Basic Materials / Specialty ChemicalsBSE
$71.80
+2.22 (+3.19%)
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 $-113.8M · quality 46.7/100
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
49/100
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
$10.9B
P/E
17.8x
↑EV/EBITDA
11.4x
↑ROE
11.6%
↑Gross Margin
52.8%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.0%
FCF CAGR
—
FCF margin
-1.6%
FCF / Net income
-0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.13B · net income $648.1M · FCF $-113.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.13B | $7.13B | $5.59B | $5.17B | $5.82B |
| Net Income | $648.1M | $648.1M | $482.3M | $532.9M | $774.0M |
| EBITDA | $1.03B | $1.03B | $864.9M | $900.0M | $1.21B |
| EPS | — | — | 3.17 | 3.50 | 5.08 |
| Gross Margin | 52.8% | 52.8% | 55.5% | 50.0% | 53.5% |
| Operating Margin | 11.0% | 11.0% | 10.6% | 12.8% | 18.5% |
| Net Margin | 9.1% | 9.1% | 8.6% | 10.3% | 13.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.22 | 0.09 | 0.09 |
| Current Ratio | 2.68 | 2.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-113.8M | $-113.8M | $-417.4M | $860.6M | $430.7M |
| Returns | |||||
| ROE | 11.6% | 11.6% | 9.5% | 11.3% | 18.0% |
| Valuation | |||||
| P/E | 17.82 | 17.82 | 17.29 | 24.92 | 16.03 |
| EV/EBITDA | 11.39 | 11.39 | 10.56 | 14.95 | 10.38 |
| P/B | 1.95 | 1.95 | 1.65 | 2.83 | 2.88 |
| Growth & Yield | |||||
| Revenue Growth | 27.6% | 27.6% | 8.0% | -11.1% | — |
| EPS Growth | — | — | -9.4% | -31.1% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+8.0%
Start / end P/E
n/dx → n/dx
EPS bridge
3.17 → n/d
Residual
+7.0%
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.