Basic Materials / Building MaterialsNYSE
$10.59
+0.07 (+0.67%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $240.3M · quality 49.3/100
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
44/100
C
Piotroski
6/9
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
$907M
P/E
17.1x
↓EV/EBITDA
4.4x
↓ROE
12.9%
↑Gross Margin
38.1%
↑Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.0%
FCF CAGR
—
FCF margin
11.4%
FCF / Net income
1.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.12B · net income $154.2M · FCF $241.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.12B | $2.12B | $1.98B | $1.95B | $2.12B |
| Net Income | $154.2M | $154.2M | $198.9M | $168.9M | $176.8M |
| EBITDA | $518.8M | $518.8M | $553.4M | $490.8M | $477.7M |
| EPS | 1.80 | 1.80 | 2.30 | 1.95 | 2.05 |
| Gross Margin | 38.1% | 38.1% | 36.8% | 35.4% | 30.8% |
| Operating Margin | 20.1% | 20.1% | 19.8% | 19.8% | 16.8% |
| Net Margin | 7.3% | 7.3% | 10.1% | 8.7% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.20 | 1.20 | 1.24 | 1.33 | 1.34 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $241.9M | $241.9M | $240.3M | $123.0M | $-66.7M |
| Returns | |||||
| ROE | 12.9% | 12.9% | 16.4% | 14.2% | 14.8% |
| Valuation | |||||
| P/E | 17.08 | 17.08 | 2.45 | 2.57 | 2.48 |
| EV/EBITDA | 4.40 | 4.40 | 3.46 | 3.92 | 4.08 |
| P/B | 0.76 | 0.76 | 0.40 | 0.37 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 1.4% | -7.8% | — |
| EPS Growth | -21.7% | -21.7% | 17.9% | -4.9% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.5%
EPS terminal req.
$0.94
Spread vs growth
-2.3%
5Y implied EPS CAGR
-8.8%
EPS terminal req.
$1.14
Spread vs growth
-13.0%
10Y implied EPS CAGR
0.2%
EPS terminal req.
$1.83
Spread vs growth
-21.9%
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
+82.3%
Start / end P/E
2.6x → 5.9x
EPS bridge
2.30 → 1.80
Residual
-27.3%
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.