Industrials / Building Products & EquipmentBSE
$361.55
+6.55 (+1.85%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $51.5M · quality 43.0/100
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
50/100
C
Piotroski
4/9
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
13.0x
↓EV/EBITDA
8.2x
↓ROE
23.3%
↑Gross Margin
51.5%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+15.6%
FCF CAGR
—
FCF margin
-7.1%
FCF / Net income
-0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.64B · net income $301.4M · FCF $-188.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.64B | $2.64B | $2.35B | $2.12B | $1.71B |
| Net Income | $301.4M | $301.4M | $180.3M | $140.8M | $84.9M |
| EBITDA | $560.8M | $560.8M | $380.9M | $311.7M | $182.5M |
| EPS | — | — | 16.65 | 13.01 | 7.84 |
| Gross Margin | 51.5% | 51.5% | 47.5% | 34.9% | 29.5% |
| Operating Margin | 16.9% | 16.9% | 12.3% | 11.4% | 8.6% |
| Net Margin | 11.4% | 11.4% | 7.7% | 6.7% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.53 | 0.64 | 0.83 |
| Current Ratio | 1.82 | 1.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-188.0M | $-188.0M | $51.5M | $114.7M | $11.0M |
| Returns | |||||
| ROE | 23.3% | 23.3% | 18.0% | 17.1% | 12.3% |
| Valuation | |||||
| P/E | 12.97 | 12.97 | 20.31 | — | — |
| EV/EBITDA | 8.23 | 8.23 | 10.82 | — | — |
| P/B | 3.02 | 3.02 | 3.66 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 12.5% | 12.5% | 11.1% | 23.6% | — |
| EPS Growth | — | — | 28.0% | 65.9% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.0%
Start / end P/E
n/dx → n/dx
EPS bridge
16.65 → n/d
Residual
-1.2%
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.