Consumer Cyclical / Residential ConstructionNYSE
$25.86
+0.47 (+1.85%)
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 24%
FCF escenarios
weak_data · normalized FCF $3.5M · quality 36.3/100
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
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$707M
P/E
17.0x
↑EV/EBITDA
29.0x
↑ROE
3.7%
↓Gross Margin
14.2%
↓Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-18.2%
FCF margin
0.1%
FCF / Net income
0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.37B · net income $45.6M · FCF $3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $2.37B | $2.37B | $2.33B | $2.21B | $2.32B | $2.14B | $2.13B | $2.09B | $2.11B | $1.92B | — | — | — | — | — | — | — | — |
| Net Income | $45.6M | $45.6M | $140.2M | $158.6M | $220.7M | $122.0M | $52.2M | $-79.5M | $-45.4M | $31.8M | $4.7M | $344.1M | $34.4M | $-33.9M | $-145.3M | $-204.9M | $-34.0M | $-189.4M |
| EBITDA | $55.8M | $55.8M | $157.9M | $189.5M | $285.9M | $160.8M | $94.7M | $-75.1M | $95.4M | $76.1M | $73.1M | $64.9M | $69.0M | $40.0M | $-48.5M | $-121.5M | $-100.0M | $-220.5M |
| EPS | 1.52 | 1.52 | 4.53 | 5.16 | 7.17 | 4.01 | 1.74 | -2.60 | -1.41 | 0.99 | 0.15 | 10.83 | 1.08 | -1.37 | -7.87 | — | — | — |
| Gross Margin | 14.2% | 14.2% | 18.2% | 20.1% | 23.2% | 18.9% | 16.3% | 8.0% | 16.4% | 16.3% | — | — | — | — | — | — | — | — |
| Operating Margin | 1.5% | 1.5% | 6.1% | 8.0% | 11.8% | 6.9% | 3.7% | -4.3% | 3.9% | 3.2% | — | — | — | — | — | — | — | — |
| Net Margin | 1.9% | 1.9% | 6.0% | 7.2% | 9.5% | 5.7% | 2.5% | -3.8% | -2.2% | 1.7% | — | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.85 | 0.85 | 0.85 | 0.90 | 1.06 | — | — | — | — | — | — | — | — | — | 5.71 | 7.50 | — | — |
| Current Ratio | 11.36 | 11.36 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $3.5M | $3.5M | $-159.9M | $157.7M | $66.0M | $17.0M | $278.5M | $92.3M | $37.8M | $92.4M | $150.8M | $-97.0M | $-175.0M | $-185.4M | $-38.2M | $-199.4M | $58.8M | $86.8M |
| Returns | ||||||||||||||||||
| ROE | 3.7% | 3.7% | 11.4% | 14.4% | 23.5% | 16.8% | 8.8% | -14.8% | -7.0% | 4.7% | 0.7% | 54.6% | 12.3% | -14.1% | -55.4% | -103.3% | -8.6% | -96.4% |
| Valuation | ||||||||||||||||||
| P/E | 17.01 | 17.01 | 7.15 | 4.60 | 1.47 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 29.02 | 29.02 | 11.68 | 7.29 | 3.86 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.62 | 0.62 | 0.81 | 0.66 | 0.35 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 1.8% | 1.8% | 5.6% | -4.8% | — | 0.6% | 1.9% | -0.9% | 10.0% | — | — | — | — | — | — | — | — | — |
| EPS Growth | -66.4% | -66.4% | -12.2% | -28.0% | — | 130.5% | 166.9% | -84.4% | -242.4% | 560.0% | -98.6% | 902.8% | 178.8% | 82.6% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.7%
EPS terminal req.
$2.29
Spread vs growth
-81.2%
5Y implied EPS CAGR
12.8%
EPS terminal req.
$2.78
Spread vs growth
-79.3%
10Y implied EPS CAGR
11.4%
EPS terminal req.
$4.47
Spread vs growth
-77.8%
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
+26.0%
Start / end P/E
4.5x → 17.0x
EPS bridge
4.53 → 1.52
Residual
-183.1%
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.