Consumer Cyclical / Auto PartsNYSE
$6.36
-0.28 (-4.22%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $199.4M · quality 47.7/100
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
29/100
D
Piotroski
2/9
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
$1.5B
P/E
N/A
•EV/EBITDA
6.4x
↓ROE
-3.1%
↓Gross Margin
12.1%
↓Debt/Equity
6.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
2.6%
FCF / Net income
-7.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.84B · net income $-19.7M · FCF $149.3M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $5.84B | $5.84B | $6.12B | $6.08B | $5.80B | $5.16B | $4.71B | $6.53B | $7.27B | $6.27B | $3.95B | — | — | — | — | — | — | — |
| Net Income | $-19.7M | $-19.7M | $35.0M | $-33.6M | $64.3M | $5.9M | $-561.3M | $-484.5M | $-57.5M | $337.1M | $240.7M | $235.6M | $143.0M | $94.5M | $367.7M | $142.8M | $115.4M | $-253.1M |
| EBITDA | $662.1M | $662.1M | $718.5M | $664.4M | $732.9M | $784.9M | $125.9M | $235.3M | $635.2M | $971.5M | $582.5M | $556.5M | $467.5M | $417.3M | $308.6M | $362.8M | $335.7M | $-69.1M |
| EPS | -0.17 | -0.17 | 0.29 | -0.29 | 0.53 | 0.05 | -4.96 | -4.31 | -0.51 | 3.21 | 3.06 | 3.02 | 1.85 | 1.23 | 4.87 | 1.89 | 1.55 | -4.81 |
| Gross Margin | 12.1% | 12.1% | 12.1% | 10.3% | 12.1% | 14.0% | 12.4% | 13.8% | 15.7% | 17.9% | 18.4% | — | — | — | — | — | — | — |
| Operating Margin | 4.0% | 4.0% | 4.4% | 2.8% | 4.7% | 4.7% | -8.4% | -4.6% | 1.5% | 8.7% | 9.6% | — | — | — | — | — | — | — |
| Net Margin | -0.3% | -0.3% | 0.6% | -0.6% | 1.1% | 0.1% | -11.9% | -7.4% | -0.8% | 5.4% | 6.1% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 6.52 | 6.52 | 4.86 | 4.77 | 4.83 | 6.81 | 9.41 | — | — | — | — | — | — | — | — | -2.77 | -2.11 | — |
| Current Ratio | 1.40 | 1.40 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $149.3M | $149.3M | $204.3M | $199.4M | $273.5M | $357.2M | $239.1M | $126.3M | $246.8M | $169.3M | $184.6M | $184.1M | $111.9M | $-28.9M | $-383.1M | $-219.4M | $132.0M | $-121.8M |
| Returns | ||||||||||||||||||
| ROE | -3.1% | -3.1% | 6.2% | -5.6% | 10.3% | 1.3% | -151.5% | -49.6% | -3.9% | 21.9% | 47.7% | 78.1% | 126.1% | 233.3% | -304.4% | -33.6% | -24.1% | — |
| Valuation | ||||||||||||||||||
| P/E | — | — | 19.86 | — | 16.30 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.42 | 6.42 | 4.02 | 5.02 | 4.85 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.23 | 1.23 | 1.25 | 1.60 | 1.66 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -4.7% | -4.7% | 0.7% | 4.8% | — | 9.5% | -27.9% | -10.2% | 16.0% | 58.7% | — | — | — | — | — | — | — | — |
| EPS Growth | -158.6% | -158.6% | 200.0% | -154.7% | — | 101.0% | -15.1% | -745.1% | -115.9% | 4.9% | 1.3% | 63.2% | 50.4% | -74.7% | 157.7% | 21.9% | 132.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.29 → -0.17
Residual
+44.9%
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.