Industrials / Building Products & EquipmentNYSE
$64.94
+1.06 (+1.67%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.1B · quality 58.7/100
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
37/100
D
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
$53.9B
P/E
43.3x
↑EV/EBITDA
18.9x
↑ROE
10.8%
↑Gross Margin
25.9%
↑Debt/Equity
0.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
—
FCF margin
9.8%
FCF / Net income
1.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.75B · net income $1.48B · FCF $2.12B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $21.75B | $21.75B | $22.49B | $18.95B | $17.29B | $20.61B | $17.46B | $18.61B | $18.91B |
| Net Income | $1.48B | $1.48B | $5.60B | $1.35B | $3.53B | $1.70B | $2.01B | $2.15B | $2.77B |
| EBITDA | $3.53B | $3.53B | $4.09B | $2.80B | $2.23B | $2.98B | $3.42B | $2.83B | $3.99B |
| EPS | 1.72 | 1.72 | 6.15 | 1.58 | 4.10 | 1.87 | 2.25 | 2.44 | 3.16 |
| Gross Margin | 25.9% | 25.9% | 26.6% | 27.2% | 24.9% | — | — | — | — |
| Operating Margin | 8.8% | 8.8% | 9.3% | 10.9% | 11.0% | 12.8% | 17.7% | 13.4% | 19.2% |
| Net Margin | 6.8% | 6.8% | 24.9% | 7.1% | 20.4% | 8.3% | 11.5% | 11.6% | 14.6% |
| Balance Sheet | |||||||||
| Debt/Equity | 0.89 | 0.89 | 0.91 | 1.69 | 1.21 | — | — | — | — |
| Current Ratio | 1.05 | 1.05 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $2.12B | $2.12B | $44.0M | $2.17B | $1.43B | — | — | — | — |
| Returns | |||||||||
| ROE | 10.8% | 10.8% | 39.8% | 15.5% | 45.6% | — | — | — | — |
| Valuation | |||||||||
| P/E | 43.29 | 43.29 | 11.26 | 35.27 | 10.52 | — | — | — | — |
| EV/EBITDA | 18.89 | 18.89 | 17.61 | 18.71 | 19.26 | — | — | — | — |
| P/B | 4.06 | 4.06 | 4.48 | 5.48 | 4.79 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | -3.3% | -3.3% | 18.7% | 9.6% | — | 18.1% | -6.2% | -1.6% | — |
| EPS Growth | -72.0% | -72.0% | 289.2% | -61.5% | — | -16.9% | -7.8% | -22.8% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
49.6%
EPS terminal req.
$5.76
Spread vs growth
-121.7%
5Y implied EPS CAGR
32.3%
EPS terminal req.
$6.97
Spread vs growth
-104.3%
10Y implied EPS CAGR
20.6%
EPS terminal req.
$11.23
Spread vs growth
-92.7%
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
-7.3%
Start / end P/E
11.6x → 37.8x
EPS bridge
6.15 → 1.72
Residual
-162.9%
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.