Industrials / Electrical Equipment & PartsNYSE
$284.83
-0.17 (-0.06%)
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 19%
FCF escenarios
weak_data · normalized FCF $33.1M · quality 21.0/100
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
41/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$81.0B
P/E
N/A
•EV/EBITDA
3442.0x
↑ROE
-11.5%
↓Gross Margin
29.0%
↑Debt/Equity
3.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
+28.7%
FCF CAGR
—
FCF margin
2.8%
FCF / Net income
-0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.02B · net income $-88.4M · FCF $57.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $2.02B | $2.02B | $1.47B | $1.33B | $1.20B | $906.9M | $731.2M | $724.8M | $575.1M | $365.6M | $208.5M |
| Net Income | $-88.4M | $-88.4M | $-29.2M | $-302.1M | $-301.4M | $-164.4M | $-157.6M | $-304.4M | $-273.5M | $-276.4M | $-279.7M |
| EBITDA | $20.1M | $20.1M | $89.3M | $-135.1M | $-198.9M | — | — | — | — | — | — |
| EPS | -0.37 | -0.37 | -0.13 | -1.42 | -1.62 | -0.95 | -1.14 | -2.67 | — | — | — |
| Gross Margin | 29.0% | 29.0% | 27.5% | 14.8% | 12.4% | 21.8% | 22.7% | 13.5% | 18.4% | -4.5% | -49.6% |
| Operating Margin | 3.6% | 3.6% | 1.6% | -15.7% | -21.8% | -12.6% | -11.0% | -32.1% | -28.7% | -42.4% | -115.6% |
| Net Margin | -4.4% | -4.4% | -2.0% | -22.7% | -25.1% | -18.1% | -21.5% | -42.0% | -47.6% | -75.6% | -134.1% |
| Balance Sheet | |||||||||||
| Debt/Equity | 3.89 | 3.89 | 2.72 | 2.90 | 2.99 | -11.30 | 3.43 | -1.15 | -4.99 | -0.42 | — |
| Current Ratio | 5.03 | 5.03 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||
| Free Cash Flow | $57.2M | $57.2M | $33.1M | $-456.3M | $-308.5M | $-110.5M | $-136.7M | $112.7M | $-137.2M | $-153.4M | $-291.8M |
| Returns | |||||||||||
| ROE | -11.5% | -11.5% | -5.2% | -60.2% | -88.4% | 371.0% | -199.9% | 117.3% | 191.8% | 12.7% | — |
| Valuation | |||||||||||
| EV/EBITDA | 3441.97 | 3441.97 | 70.04 | — | — | — | — | — | — | — | — |
| P/B | 89.08 | 89.08 | 9.83 | 5.83 | 10.38 | — | — | — | — | — | — |
| Growth & Yield | |||||||||||
| Revenue Growth | 37.3% | 37.3% | 10.5% | 11.2% | — | 24.0% | 0.9% | 26.0% | 57.3% | 75.3% | — |
| EPS Growth | -184.6% | -184.6% | 90.8% | 12.3% | — | 16.7% | 57.3% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1442.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.13 → -0.37
Residual
+1442.1%
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.