Industrials / Building Products & EquipmentIstanbul
$24.66
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-3.0B · quality 61.0/100
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
25/100
D
Piotroski
4/9
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
$8.9B
P/E
N/A
•EV/EBITDA
63.2x
↑ROE
-12.4%
↓Gross Margin
17.4%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
-9.8%
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.00B · net income $-1.61B · FCF $-1.18B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.00B | $12.00B | $10.54B | $12.64B | $10.09B |
| Net Income | $-1.61B | $-1.61B | $-2.75B | $166.7M | $539.3M |
| EBITDA | $214.7M | $214.7M | $-1.31B | $201.1M | $1.55B |
| EPS | — | — | -7.62 | -4.50 | 1.49 |
| Gross Margin | 17.4% | 17.4% | 6.4% | 17.9% | 24.9% |
| Operating Margin | 9.4% | 9.4% | 4.5% | 8.8% | 19.4% |
| Net Margin | -13.4% | -13.4% | -26.1% | 1.3% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.22 | 0.24 | 0.58 |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.18B | $-1.18B | $-3.70B | $-2.98B | $-2.12B |
| Returns | |||||
| ROE | -12.4% | -12.4% | -18.9% | 1.3% | 11.1% |
| Valuation | |||||
| EV/EBITDA | 63.21 | 63.21 | — | 84.89 | — |
| P/B | 0.69 | 0.69 | 0.80 | 1.08 | — |
| Growth & Yield | |||||
| Revenue Growth | 13.8% | 13.8% | -16.6% | 25.3% | — |
| EPS Growth | — | — | -69.3% | -401.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.62 → n/d
Residual
-41.9%
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.