Industrials / Specialty Business ServicesBSE
$223.90
+0.85 (+0.38%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $418.7M · quality 72.7/100
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
62/100
B
Piotroski
5/9
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
$20.3B
P/E
35.4x
↑EV/EBITDA
19.5x
↑ROE
11.0%
↑Gross Margin
8.4%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+66.3%
FCF CAGR
+14.4%
FCF margin
3.7%
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.18B · net income $575.0M · FCF $418.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.18B | $11.18B | $5.19B | $3.01B | $2.43B |
| Net Income | $575.0M | $575.0M | $525.6M | $314.0M | $188.8M |
| EBITDA | $998.7M | $998.7M | $861.1M | $498.7M | $335.8M |
| EPS | 6.33 | 6.33 | 5.79 | 4.44 | 2.08 |
| Gross Margin | 8.4% | 8.4% | 15.6% | 22.1% | 24.5% |
| Operating Margin | 6.1% | 6.1% | 10.4% | 12.8% | 12.7% |
| Net Margin | 5.1% | 5.1% | 10.1% | 10.4% | 7.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.02 | 0.05 |
| Current Ratio | 2.85 | 2.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $418.7M | $418.7M | $541.9M | $150.1M | $279.9M |
| Returns | |||||
| ROE | 11.0% | 11.0% | 10.9% | 7.3% | 17.7% |
| Valuation | |||||
| P/E | 35.37 | 35.37 | 25.10 | 73.69 | — |
| EV/EBITDA | 19.54 | 19.54 | 14.60 | 45.89 | — |
| P/B | 3.89 | 3.89 | 2.73 | 5.36 | — |
| Growth & Yield | |||||
| Revenue Growth | 115.2% | 115.2% | 72.3% | 24.0% | — |
| EPS Growth | 9.3% | 9.3% | 30.4% | 113.7% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
46.4%
EPS terminal req.
$19.87
Spread vs growth
-37.1%
5Y implied EPS CAGR
30.6%
EPS terminal req.
$24.04
Spread vs growth
-21.3%
10Y implied EPS CAGR
19.9%
EPS terminal req.
$38.72
Spread vs growth
-10.5%
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
+5.1%
Start / end P/E
37.0x → 35.4x
EPS bridge
5.79 → 6.33
Residual
-0.4%
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.