Industrials / Building Products & EquipmentBSE
$47.99
+1.42 (+3.05%)
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 22%
FCF escenarios
weak_data · normalized FCF $-29.8M · quality 61.0/100
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
34/100
D
Piotroski
2/9
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
$493M
P/E
47.0x
↑EV/EBITDA
14.4x
↑ROE
0.5%
↓Gross Margin
20.8%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-22.8%
FCF CAGR
—
FCF margin
-8.6%
FCF / Net income
-2.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $347.6M · net income $10.5M · FCF $-29.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $347.6M | $347.6M | $638.7M | $697.7M | $755.3M |
| Net Income | $10.5M | $10.5M | $25.4M | $23.2M | $78.3M |
| EBITDA | $37.7M | $37.7M | $59.7M | $57.6M | $135.6M |
| EPS | — | — | 2.47 | 2.26 | 7.62 |
| Gross Margin | 20.8% | 20.8% | 15.4% | 16.7% | 23.2% |
| Operating Margin | -8.0% | -8.0% | -1.5% | 1.5% | 4.3% |
| Net Margin | 3.0% | 3.0% | 4.0% | 3.3% | 10.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.01 | 0.03 | 0.00 |
| Current Ratio | 8.47 | 8.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-29.8M | $-29.8M | $-37.8M | $-15.3M | $-97.4M |
| Returns | |||||
| ROE | 0.5% | 0.5% | 1.3% | 1.9% | 6.3% |
| Valuation | |||||
| P/E | 47.05 | 47.05 | 26.49 | 34.12 | 9.71 |
| EV/EBITDA | 14.38 | 14.38 | 11.41 | 12.99 | 5.10 |
| P/B | 0.25 | 0.25 | 0.34 | 0.64 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | -45.6% | -45.6% | -8.5% | -7.6% | — |
| EPS Growth | — | — | 9.3% | -70.3% | — |
| Dividend Yield | 4.3% | 4.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-26.0%
Start / end P/E
n/dx → n/dx
EPS bridge
2.47 → n/d
Residual
-30.3%
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.