Basic Materials / Specialty ChemicalsBSE
$161.00
-3.00 (-1.83%)
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 14%
FCF escenarios
weak_data · normalized FCF $-27.8M · quality 28.0/100
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
31/100
D
Piotroski
1/9
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
$3.3B
P/E
57.7x
↑EV/EBITDA
N/A
•ROE
5.8%
↑Gross Margin
1.6%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+22.9%
FCF CAGR
—
FCF margin
-7.0%
FCF / Net income
-6.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.27B · net income $56.8M · FCF $-369.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.27B | $5.27B | $4.94B | $4.87B | $2.84B |
| Net Income | $56.8M | $56.8M | $78.9M | $155.6M | $67.6M |
| EBITDA | $78.9M | $78.9M | $108.9M | $209.5M | $92.1M |
| EPS | — | — | 3.88 | 7.64 | 3.32 |
| Gross Margin | 1.6% | 1.6% | 1.9% | 4.5% | 3.3% |
| Operating Margin | 0.7% | 0.7% | 0.9% | 3.6% | 2.2% |
| Net Margin | 1.1% | 1.1% | 1.6% | 3.2% | 2.4% |
| Balance Sheet | |||||
| Current Ratio | 3.25 | 3.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-369.7M | $-369.7M | $-27.8M | $106.5M | $5.0M |
| Returns | |||||
| ROE | 5.8% | 5.8% | 8.5% | 18.4% | 9.8% |
| Valuation | |||||
| P/E | 57.71 | 57.71 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 6.7% | 6.7% | 1.4% | 71.7% | — |
| EPS Growth | — | — | -49.3% | 130.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.8%
Start / end P/E
n/dx → n/dx
EPS bridge
3.88 → n/d
Residual
+10.8%
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.