Industrials / Engineering & ConstructionBSE
$166.55
-5.60 (-3.25%)
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 17%
FCF escenarios
weak_data · normalized FCF $266.7M · quality 42.7/100
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
54/100
C
Piotroski
7/9
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
$4.8B
P/E
7.2x
↓EV/EBITDA
12.3x
↑ROE
10.4%
↑Gross Margin
27.4%
↑Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.8%
FCF CAGR
—
FCF margin
17.1%
FCF / Net income
1.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.40B · net income $296.7M · FCF $409.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.40B | $2.40B | $2.12B | $1.75B | $1.58B |
| Net Income | $296.7M | $296.7M | $171.5M | $106.9M | $71.0M |
| EBITDA | $521.7M | $521.7M | $424.3M | $356.7M | $332.1M |
| EPS | 10.23 | 10.23 | 5.91 | 3.69 | 2.45 |
| Gross Margin | 27.4% | 27.4% | 32.8% | 27.9% | 28.6% |
| Operating Margin | 21.0% | 21.0% | 24.6% | 20.9% | 22.2% |
| Net Margin | 12.4% | 12.4% | 8.1% | 6.1% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.90 | 2.21 | 1.80 |
| Cash Flow | |||||
| Free Cash Flow | $409.3M | $409.3M | $-1.27B | $266.7M | $-74.9M |
| Returns | |||||
| ROE | 10.4% | 10.4% | 6.7% | 7.1% | 5.1% |
| Valuation | |||||
| P/E | 7.23 | 7.23 | 15.41 | 7.87 | 13.15 |
| EV/EBITDA | 12.30 | 12.30 | 11.30 | 11.46 | 10.36 |
| P/B | 1.69 | 1.69 | 1.03 | 0.56 | 0.67 |
| Growth & Yield | |||||
| Revenue Growth | 13.0% | 13.0% | 21.2% | 10.5% | — |
| EPS Growth | 73.0% | 73.0% | 60.4% | 50.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.0%
EPS terminal req.
$14.78
Spread vs growth
60.0%
5Y implied EPS CAGR
11.8%
EPS terminal req.
$17.88
Spread vs growth
61.2%
10Y implied EPS CAGR
10.9%
EPS terminal req.
$28.80
Spread vs growth
62.1%
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
+124.4%
Start / end P/E
12.6x → 16.3x
EPS bridge
5.91 → 10.23
Residual
+21.7%
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.