Basic Materials / Building MaterialsLSE
$275.20
+2.20 (+0.81%)
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 $85.1M · quality 76.3/100
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
43/100
C
Piotroski
3/9
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
$954M
P/E
11.5x
↓EV/EBITDA
351.4x
↑ROE
7.0%
↑Gross Margin
79.8%
↑Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
+20.0%
FCF margin
6.2%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.71B · net income $83.8M · FCF $105.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.71B | $1.71B | $1.58B | $1.49B | $1.40B |
| Net Income | $83.8M | $83.8M | $96.2M | $105.5M | $112.5M |
| EBITDA | $272.7M | $272.7M | $262.1M | $241.9M | $235.4M |
| EPS | 0.24 | 0.24 | 0.28 | 0.31 | 0.33 |
| Gross Margin | 79.8% | 79.8% | 80.5% | 82.3% | 82.4% |
| Operating Margin | 7.7% | 7.7% | 9.9% | 9.8% | 10.6% |
| Net Margin | 4.9% | 4.9% | 6.1% | 7.1% | 8.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.41 | 0.27 | 0.29 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $105.8M | $105.8M | $70.4M | $85.1M | $61.2M |
| Returns | |||||
| ROE | 7.0% | 7.0% | 8.2% | 9.5% | 10.8% |
| Valuation | |||||
| P/E | 11.47 | 11.47 | 1558.93 | 1129.03 | 983.41 |
| EV/EBITDA | 351.41 | 351.41 | 574.01 | 492.42 | 470.87 |
| P/B | 79.64 | 79.64 | 128.22 | 107.12 | 106.03 |
| Growth & Yield | |||||
| Revenue Growth | 8.7% | 8.7% | 6.0% | 6.5% | — |
| EPS Growth | -13.6% | -13.6% | -9.7% | -6.5% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
365.6%
EPS terminal req.
$24.42
Spread vs growth
-379.1%
5Y implied EPS CAGR
161.4%
EPS terminal req.
$29.55
Spread vs growth
-175.0%
10Y implied EPS CAGR
69.6%
EPS terminal req.
$47.59
Spread vs growth
-83.1%
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
-32.9%
Start / end P/E
1596.4x → 1137.2x
EPS bridge
0.28 → 0.24
Residual
+3.9%
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.