Consumer Cyclical / Auto PartsParis
$427.00
-3.00 (-0.70%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $201.0M · quality 63.7/100
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
50/100
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
$749M
P/E
6.2x
↓EV/EBITDA
2.6x
↓ROE
7.1%
↑Gross Margin
11.7%
↓Debt/Equity
1.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.2%
FCF CAGR
+4.6%
FCF margin
2.4%
FCF / Net income
2.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.23B · net income $121.0M · FCF $248.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.23B | $10.23B | $10.50B | $10.33B | $8.55B |
| Net Income | $121.0M | $121.0M | $115.0M | $111.0M | $126.2M |
| EBITDA | $883.0M | $883.0M | $874.0M | $851.0M | $765.2M |
| EPS | 69.29 | 69.29 | 65.49 | 63.32 | 71.98 |
| Gross Margin | 11.7% | 11.7% | 11.1% | 11.2% | 11.4% |
| Operating Margin | 4.5% | 4.5% | 3.8% | 3.5% | 3.6% |
| Net Margin | 1.2% | 1.2% | 1.1% | 1.1% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.36 | 1.36 | 1.48 | 1.53 | 1.61 |
| Current Ratio | 0.84 | 0.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $248.0M | $248.0M | $201.0M | $138.0M | $216.9M |
| Returns | |||||
| ROE | 7.1% | 7.1% | 7.0% | 7.2% | 8.4% |
| Valuation | |||||
| P/E | 6.16 | 6.16 | 4.86 | 6.51 | 6.78 |
| EV/EBITDA | 2.62 | 2.62 | 2.64 | 2.85 | 3.45 |
| P/B | 0.44 | 0.44 | 0.34 | 0.47 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | -2.6% | -2.6% | 1.7% | 20.8% | — |
| EPS Growth | 5.8% | 5.8% | 3.4% | -12.0% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-18.2%
EPS terminal req.
$37.89
Spread vs growth
24.0%
5Y implied EPS CAGR
-7.9%
EPS terminal req.
$45.85
Spread vs growth
13.7%
10Y implied EPS CAGR
0.6%
EPS terminal req.
$73.84
Spread vs growth
5.2%
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
+20.4%
Start / end P/E
5.6x → 6.1x
EPS bridge
65.49 → 69.29
Residual
+0.6%
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.