Industrials / Engineering & ConstructionNSE
$82.66
-3.64 (-4.24%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-404.0M · quality 39.7/100
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
52/100
C
Piotroski
3/9
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
$3.9B
P/E
10.9x
↓EV/EBITDA
4.1x
↓ROE
13.7%
↑Gross Margin
26.9%
↑Debt/Equity
0.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.0%
FCF CAGR
—
FCF margin
-24.6%
FCF / Net income
-2.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.82B · net income $567.5M · FCF $-1.43B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.82B | $5.82B | $5.11B | $4.33B | $3.63B |
| Net Income | $567.5M | $567.5M | $604.1M | $213.9M | $176.6M |
| EBITDA | $1.11B | $1.11B | $1.11B | $480.7M | $401.2M |
| EPS | 14.04 | 14.04 | 12.97 | 4.59 | 3.79 |
| Gross Margin | 26.9% | 26.9% | 30.6% | 17.8% | 17.7% |
| Operating Margin | 18.0% | 18.0% | 20.6% | 10.5% | 10.6% |
| Net Margin | 9.8% | 9.8% | 11.8% | 4.9% | 4.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.98 | 0.96 | 0.94 |
| Current Ratio | 2.50 | 2.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.43B | $-1.43B | $-404.0M | $-5.6M | $-45.9M |
| Returns | |||||
| ROE | 13.7% | 13.7% | 37.7% | 21.3% | 20.9% |
| Valuation | |||||
| P/E | 10.91 | 10.91 | — | — | — |
| EV/EBITDA | 4.14 | 4.14 | — | — | — |
| P/B | 0.81 | 0.81 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 13.8% | 13.8% | 18.0% | 19.4% | — |
| EPS Growth | 8.3% | 8.3% | 182.4% | 21.1% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.5%
EPS terminal req.
$7.33
Spread vs growth
27.7%
5Y implied EPS CAGR
-8.8%
EPS terminal req.
$8.87
Spread vs growth
17.0%
10Y implied EPS CAGR
0.2%
EPS terminal req.
$14.29
Spread vs growth
8.1%
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
-41.3%
Start / end P/E
11.0x → 5.9x
EPS bridge
12.97 → 14.04
Residual
-3.9%
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.