Consumer Cyclical / Auto PartsIstanbul
$36.62
+0.00 (+0.00%)
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 $-278.0M · quality 42.7/100
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
32/100
D
Piotroski
5/9
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
$6.2B
P/E
N/A
•EV/EBITDA
95.5x
↑ROE
-45.0%
↓Gross Margin
5.0%
↓Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
—
FCF margin
28.9%
FCF / Net income
-1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.06B · net income $-419.6M · FCF $595.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.06B | $2.06B | $2.20B | $2.18B | $1.50B |
| Net Income | $-419.6M | $-419.6M | $-269.1M | $-23.3M | $26.9M |
| EBITDA | $70.3M | $70.3M | $174.0M | $283.4M | $193.3M |
| EPS | -2.51 | -2.51 | -1.61 | -0.14 | 0.16 |
| Gross Margin | 5.0% | 5.0% | 2.8% | 4.2% | 9.4% |
| Operating Margin | -15.0% | -15.0% | -19.1% | -11.7% | -4.8% |
| Net Margin | -20.4% | -20.4% | -12.2% | -1.1% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 3.73 | 1.61 | 1.75 |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $595.6M | $595.6M | $-467.9M | $-278.0M | $-268.6M |
| Returns | |||||
| ROE | -45.0% | -45.0% | -92.3% | -5.6% | 9.4% |
| Valuation | |||||
| P/E | — | — | — | — | 121.60 |
| EV/EBITDA | 95.54 | 95.54 | 21.31 | 10.90 | 19.21 |
| P/B | 6.56 | 6.56 | 9.15 | 5.89 | 11.41 |
| Growth & Yield | |||||
| Revenue Growth | -6.4% | -6.4% | 1.0% | 45.6% | — |
| EPS Growth | -55.9% | -55.9% | -1025.2% | -189.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+78.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.61 → -2.51
Residual
+78.3%
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.