Industrials / Infrastructure OperationsBSE
$19.93
+0.21 (+1.05%)
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 16%
FCF escenarios
weak_data · normalized FCF $1.6B · quality 28.3/100
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
34/100
D
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
$1.7B
P/E
6.1x
↓EV/EBITDA
2.3x
↓ROE
42.7%
↑Gross Margin
79.6%
↑Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
—
FCF margin
7.0%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.74B · net income $1.41B · FCF $192.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.74B | $2.74B | $3.80B | $3.26B | $2.16B |
| Net Income | $1.41B | $1.41B | $-1.12B | $-2.10B | $-3.76B |
| EBITDA | $2.62B | $2.62B | $1.47B | $151.1M | $-1.85B |
| EPS | 16.81 | 16.81 | -13.34 | -24.96 | -44.83 |
| Gross Margin | 79.6% | 79.6% | 75.8% | 74.1% | 64.2% |
| Operating Margin | -5.0% | -5.0% | 30.2% | 13.9% | 26.4% |
| Net Margin | 51.4% | 51.4% | -29.5% | -64.2% | -173.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 6.99 | 4.67 | 2.93 |
| Cash Flow | |||||
| Free Cash Flow | $192.4M | $192.4M | $1.60B | $2.51B | $-63.2M |
| Returns | |||||
| ROE | 42.7% | 42.7% | -58.9% | -69.3% | -73.9% |
| Valuation | |||||
| P/E | 6.06 | 6.06 | — | — | — |
| EV/EBITDA | 2.29 | 2.29 | 12.59 | 101.43 | — |
| P/B | 0.51 | 0.51 | 3.07 | 0.79 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | -27.8% | -27.8% | 16.4% | 50.8% | — |
| EPS Growth | 226.0% | 226.0% | 46.6% | 44.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-52.8%
EPS terminal req.
$1.77
Spread vs growth
278.8%
5Y implied EPS CAGR
-33.8%
EPS terminal req.
$2.14
Spread vs growth
259.8%
10Y implied EPS CAGR
-14.7%
EPS terminal req.
$3.45
Spread vs growth
240.7%
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
-15.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-13.34 → 16.81
Residual
-15.4%
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.