Industrials / Building Products & EquipmentNSE
$5614.50
+32.50 (+0.58%)
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 $1.7B · 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
54/100
C
Piotroski
5/9
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
$72.4B
P/E
35.4x
↑EV/EBITDA
23.1x
↑ROE
13.9%
↑Gross Margin
49.4%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.4%
FCF CAGR
+15.7%
FCF margin
9.3%
FCF / Net income
0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.50B · net income $2.04B · FCF $1.91B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.50B | $20.50B | $19.15B | $18.66B | $18.00B |
| Net Income | $2.04B | $2.04B | $2.46B | $2.39B | $2.09B |
| EBITDA | $3.14B | $3.14B | $3.52B | $3.61B | $3.23B |
| EPS | — | — | 190.40 | 183.76 | 161.01 |
| Gross Margin | 49.4% | 49.4% | 52.5% | 52.7% | 54.2% |
| Operating Margin | 11.2% | 11.2% | 13.2% | 15.2% | 15.2% |
| Net Margin | 10.0% | 10.0% | 12.9% | 12.8% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.05 | 0.03 | 0.05 |
| Current Ratio | 4.26 | 4.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.91B | $1.91B | $876.2M | $1.71B | $1.23B |
| Returns | |||||
| ROE | 13.9% | 13.9% | 18.2% | 17.8% | 17.9% |
| Valuation | |||||
| P/E | 35.42 | 35.42 | 28.95 | 39.88 | 40.55 |
| EV/EBITDA | 23.14 | 23.14 | 20.45 | 26.48 | 26.40 |
| P/B | 4.92 | 4.92 | 5.27 | 7.08 | 7.24 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 2.6% | 3.7% | — |
| EPS Growth | — | — | 3.6% | 14.1% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-10.7%
Start / end P/E
n/dx → n/dx
EPS bridge
190.40 → n/d
Residual
-12.0%
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.