Industrials / Building Products & EquipmentNYSE
$338.75
-6.06 (-1.76%)
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 $970.6M · quality 58.3/100
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
28/100
D
Piotroski
3/9
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
$13.7B
P/E
19.8x
↑EV/EBITDA
13.4x
↑ROE
41.3%
↑Gross Margin
35.7%
↑Debt/Equity
1.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+3.4%
FCF CAGR
+9.5%
FCF margin
19.3%
FCF / Net income
1.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.02B · net income $740.7M · FCF $970.6M
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 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $5.02B | $5.02B | $5.00B | $4.59B | $5.45B | $3.84B | $3.97B | $4.48B | $4.48B | $3.75B | $3.68B | $3.54B | $3.20B | $2.94B | $2.85B | $2.49B | $2.53B | $2.26B | $2.86B |
| Net Income | $740.7M | $740.7M | $1.31B | $767.4M | $924.0M | $421.7M | $320.1M | $472.8M | $611.1M | $365.5M | $250.1M | $319.7M | $251.3M | $209.7M | $270.2M | $180.3M | $145.6M | $144.6M | $55.8M |
| EBITDA | $1.22B | $1.22B | $1.36B | $1.21B | $1.46B | $693.1M | $712.0M | $839.5M | $699.6M | $633.1M | $542.0M | $632.6M | $512.3M | $480.7M | $476.8M | $354.0M | $268.0M | $279.4M | — |
| EPS | 17.12 | 17.12 | 27.82 | 15.18 | 17.56 | 7.91 | 5.80 | 8.19 | 10.02 | 5.71 | 3.82 | 4.82 | 3.82 | 3.22 | 4.22 | 2.86 | 2.34 | 2.34 | 0.91 |
| Gross Margin | 35.7% | 35.7% | 37.7% | 35.6% | 34.2% | — | — | 30.6% | 26.2% | 27.9% | 31.5% | 28.4% | 25.6% | 25.3% | 26.9% | 27.2% | 20.9% | — | — |
| Operating Margin | 20.0% | 20.0% | 22.8% | 21.4% | 22.1% | 14.9% | 12.3% | 14.1% | 11.4% | 12.4% | 11.0% | 14.2% | 12.7% | 12.5% | 13.0% | 10.7% | 7.8% | 9.4% | 5.3% |
| Net Margin | 14.8% | 14.8% | 26.2% | 16.7% | 17.0% | 11.0% | 8.1% | 10.5% | 13.6% | 9.7% | 6.8% | 9.0% | 7.8% | 7.1% | 9.5% | 7.2% | 5.8% | 6.4% | 1.9% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.60 | 1.60 | 0.77 | 0.82 | 0.87 | 0.98 | 0.82 | 0.51 | 0.61 | 0.63 | 0.24 | 0.25 | — | — | — | — | — | — | — |
| Current Ratio | 3.38 | 3.38 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $970.6M | $970.6M | $917.0M | $1.06B | $817.4M | $286.9M | $601.2M | $614.2M | $218.5M | $298.8M | $422.4M | $457.1M | $177.1M | $303.9M | $345.5M | $111.6M | $42.8M | $369.0M | $206.2M |
| Returns | |||||||||||||||||||
| ROE | 41.3% | 41.3% | 53.3% | 27.1% | 30.6% | 16.0% | 12.6% | 17.9% | 23.5% | 14.5% | 10.1% | 13.6% | 11.4% | 10.6% | 15.1% | 12.0% | 10.9% | 11.9% | 5.1% |
| Valuation | |||||||||||||||||||
| P/E | 19.76 | 19.76 | 13.34 | 20.17 | 13.48 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.40 | 13.40 | 13.72 | 14.19 | 10.05 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 8.15 | 8.15 | 7.10 | 5.46 | 4.11 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 0.3% | 0.3% | 9.1% | -15.8% | — | -3.4% | -11.5% | 0.1% | 19.4% | 2.1% | 3.7% | 10.6% | 8.9% | 3.2% | 14.4% | -1.4% | 11.9% | -21.2% | — |
| EPS Growth | -38.5% | -38.5% | 83.3% | -13.6% | — | 36.4% | -29.2% | -18.3% | 75.5% | 49.5% | -20.7% | 26.2% | 18.6% | -23.7% | 47.6% | 22.2% | 0.0% | 157.1% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.6%
EPS terminal req.
$30.06
Spread vs growth
-59.1%
5Y implied EPS CAGR
16.3%
EPS terminal req.
$36.37
Spread vs growth
-54.7%
10Y implied EPS CAGR
13.1%
EPS terminal req.
$58.58
Spread vs growth
-51.6%
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
-9.6%
Start / end P/E
13.7x → 19.8x
EPS bridge
27.82 → 17.12
Residual
-17.2%
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.