Industrials / Building Products & EquipmentNSE
$1316.80
-20.10 (-1.50%)
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 $263.0M · quality 38.3/100
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
12/100
F
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
$9.9B
P/E
N/A
•EV/EBITDA
19.8x
↑ROE
-10.8%
↓Gross Margin
42.6%
↑Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
+1.6%
FCF CAGR
-23.3%
FCF margin
0.7%
FCF / Net income
-0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.30B · net income $-1.20B · FCF $263.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $37.30B | $37.30B | $36.15B | $33.57B | $34.64B | $35.04B |
| Net Income | $-1.20B | $-1.20B | $-329.0M | $347.9M | $971.0M | $2.10B |
| EBITDA | $1.04B | $1.04B | $1.69B | $1.91B | $2.47B | $4.24B |
| EPS | -158.55 | -158.55 | -43.63 | 46.15 | 129.06 | 278.72 |
| Gross Margin | 42.6% | 42.6% | 41.5% | 41.3% | 39.0% | 42.6% |
| Operating Margin | -3.8% | -3.8% | -2.4% | 0.7% | 3.4% | 7.9% |
| Net Margin | -3.2% | -3.2% | -0.9% | 1.0% | 2.8% | 6.0% |
| Balance Sheet | ||||||
| Debt/Equity | 1.00 | 1.00 | 0.79 | 0.62 | 0.35 | 0.27 |
| Current Ratio | 0.86 | 0.86 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $263.0M | $263.0M | $-414.4M | $588.7M | $-5.4M | $759.7M |
| Returns | ||||||
| ROE | -10.8% | -10.8% | -2.7% | 2.8% | 7.8% | 18.0% |
| Valuation | ||||||
| EV/EBITDA | 19.84 | 19.84 | 13.48 | — | — | — |
| P/B | 0.89 | 0.89 | 1.15 | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 3.2% | 3.2% | 7.7% | -3.1% | — | — |
| EPS Growth | -263.4% | -263.4% | -194.5% | -64.2% | — | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-42.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-43.63 → -158.55
Residual
-44.5%
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.