Industrials / Building Products & EquipmentNSE
$29.27
+1.32 (+4.72%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $19.0M · quality 60.0/100
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
65/100
B
Piotroski
7/9
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
$1.2B
P/E
12.4x
↓EV/EBITDA
5.8x
↓ROE
12.1%
↑Gross Margin
31.0%
↑Debt/Equity
0.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
+14.1%
FCF margin
3.6%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.68B · net income $98.3M · FCF $95.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.68B | $2.68B | $2.45B | $2.31B | $1.86B |
| Net Income | $98.3M | $98.3M | $82.2M | $84.9M | $28.1M |
| EBITDA | $239.4M | $239.4M | $241.1M | $213.1M | $150.5M |
| EPS | 2.49 | 2.49 | 2.10 | 2.27 | 0.94 |
| Gross Margin | 31.0% | 31.0% | 32.9% | 27.1% | 29.8% |
| Operating Margin | 5.6% | 5.6% | 6.4% | 5.2% | 3.2% |
| Net Margin | 3.7% | 3.7% | 3.4% | 3.7% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.35 | 0.35 | 0.47 | 0.62 | 0.56 |
| Cash Flow | |||||
| Free Cash Flow | $95.7M | $95.7M | $17.8M | $19.0M | $64.4M |
| Returns | |||||
| ROE | 12.1% | 12.1% | 11.6% | 14.5% | 5.5% |
| Valuation | |||||
| P/E | 12.35 | 12.35 | 21.00 | 10.13 | 19.52 |
| EV/EBITDA | 5.84 | 5.84 | 8.40 | 5.53 | 5.41 |
| P/B | 1.42 | 1.42 | 2.43 | 1.47 | 1.08 |
| Growth & Yield | |||||
| Revenue Growth | 9.6% | 9.6% | 5.9% | 24.3% | — |
| EPS Growth | 18.6% | 18.6% | -7.5% | 141.5% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.4%
EPS terminal req.
$2.60
Spread vs growth
17.2%
5Y implied EPS CAGR
4.8%
EPS terminal req.
$3.14
Spread vs growth
13.8%
10Y implied EPS CAGR
7.4%
EPS terminal req.
$5.06
Spread vs growth
11.2%
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
-0.7%
Start / end P/E
14.1x → 11.8x
EPS bridge
2.10 → 2.49
Residual
-3.1%
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.