Basic Materials / Building MaterialsOslo
$16.70
+0.90 (+5.70%)
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 20%
FCF escenarios
weak_data · normalized FCF $129.0M · quality 46.3/100
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
35/100
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
$586M
P/E
64.2x
↑EV/EBITDA
9.6x
↓ROE
2.1%
↑Gross Margin
54.4%
↑Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
—
FCF margin
0.9%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.11B · net income $15.3M · FCF $10.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.11B | $1.11B | $1.14B | $1.11B | $918.8M |
| Net Income | $15.3M | $15.3M | $45.2M | $-78.3M | $-124.8M |
| EBITDA | $94.2M | $94.2M | $144.4M | $46.4M | $-45.1M |
| EPS | — | — | 1.29 | -2.48 | -11.98 |
| Gross Margin | 54.4% | 54.4% | 53.6% | 47.3% | 51.6% |
| Operating Margin | 4.3% | 4.3% | 6.6% | 5.5% | 0.8% |
| Net Margin | 1.4% | 1.4% | 4.0% | -7.1% | -13.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.60 | 0.67 | 1.55 |
| Current Ratio | 1.64 | 1.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.4M | $10.4M | $137.1M | $129.0M | $-69.7M |
| Returns | |||||
| ROE | 2.1% | 2.1% | 6.2% | -11.5% | -27.5% |
| Valuation | |||||
| P/E | 64.23 | 64.23 | 14.75 | — | — |
| EV/EBITDA | 9.62 | 9.62 | 6.23 | 15.86 | — |
| P/B | 0.82 | 0.82 | 0.92 | 0.61 | 0.33 |
| Growth & Yield | |||||
| Revenue Growth | -3.0% | -3.0% | 3.1% | 20.4% | — |
| EPS Growth | — | — | 152.0% | 79.3% | — |
| Dividend Yield | 6.3% | 6.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.29 → n/d
Residual
-6.7%
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.