Industrials / ConglomeratesNYSE
$24.49
+0.20 (+0.82%)
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 $100.0M · quality 55.0/100
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
48/100
C
Piotroski
6/9
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
$1.1B
P/E
10.8x
↓EV/EBITDA
6.7x
↓ROE
12.1%
↑Gross Margin
53.0%
↑Debt/Equity
2.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
—
FCF margin
8.2%
FCF / Net income
2.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.13B · net income $82.1M · FCF $175.3M
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 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $2.13B | $2.13B | $2.12B | $2.19B | $2.24B | $2.02B | $1.79B | $2.01B | $2.00B | $1.97B | $1.85B | $1.77B | $1.67B | $1.58B | $1.51B | $1.42B | $1.40B | $1.34B | $1.47B |
| Net Income | $82.1M | $82.1M | $52.8M | $26.1M | $65.4M | $62.6M | $5.2M | $-223.8M | $149.6M | $230.2M | $229.4M | $218.6M | $199.8M | $186.7M | $170.5M | $144.6M | $152.6M | $99.4M | $101.6M |
| EBITDA | $379.0M | $379.0M | $365.3M | $335.1M | $351.4M | $290.9M | $151.5M | $-62.2M | $362.3M | $451.8M | $458.5M | $431.0M | $398.5M | $382.4M | $367.7M | $344.4M | $355.5M | $258.4M | — |
| EPS | 1.80 | 1.80 | 1.18 | 0.59 | 1.50 | 1.45 | 0.11 | -5.20 | 3.16 | 4.72 | 4.65 | 4.36 | 3.96 | 3.65 | 3.32 | 2.80 | 2.96 | 1.94 | 1.97 |
| Gross Margin | 53.0% | 53.0% | 53.1% | 53.0% | 53.9% | 56.3% | 59.2% | 59.5% | 60.4% | 62.2% | 63.9% | 63.9% | 63.8% | 64.6% | 65.4% | 65.2% | 65.2% | 62.4% | 61.4% |
| Operating Margin | 12.1% | 12.1% | 10.2% | 9.4% | 9.5% | 7.0% | 2.3% | -9.4% | 11.6% | 16.7% | 19.8% | 20.0% | 19.9% | 20.1% | 19.9% | 19.1% | 20.1% | 14.2% | 14.2% |
| Net Margin | 3.8% | 3.8% | 2.5% | 1.2% | 2.9% | 3.1% | 0.3% | -11.1% | 7.5% | 11.7% | 12.4% | 12.3% | 11.9% | 11.8% | 11.3% | 10.2% | 10.9% | 7.4% | 6.9% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 2.18 | 2.18 | 2.52 | 2.76 | 2.83 | — | — | 1.55 | 0.99 | 0.70 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.15 | 1.15 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $175.3M | $175.3M | $100.0M | $97.7M | $86.9M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | 12.1% | 12.1% | 8.5% | 4.3% | 10.8% | — | — | -39.2% | 16.3% | 22.7% | 26.0% | 29.3% | 30.9% | 33.9% | 39.4% | 47.8% | 67.5% | 84.8% | 191.5% |
| Valuation | |||||||||||||||||||
| P/E | 10.84 | 10.84 | 19.21 | 34.68 | 12.76 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.75 | 6.75 | 6.96 | 7.43 | 7.10 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.64 | 1.64 | 1.63 | 1.48 | 1.37 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 0.5% | 0.5% | -3.2% | -2.0% | — | 12.9% | -10.8% | 0.5% | 1.7% | 6.3% | 4.3% | 5.9% | 5.6% | 4.6% | 6.9% | 1.1% | 4.3% | -8.5% | — |
| EPS Growth | 52.5% | 52.5% | 100.0% | -60.7% | — | 1218.2% | 102.1% | -264.6% | -33.1% | 1.5% | 6.7% | 10.1% | 8.5% | 9.9% | 18.6% | -5.4% | 52.6% | -1.5% | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.5%
EPS terminal req.
$2.17
Spread vs growth
46.1%
5Y implied EPS CAGR
7.9%
EPS terminal req.
$2.63
Spread vs growth
44.7%
10Y implied EPS CAGR
8.9%
EPS terminal req.
$4.23
Spread vs growth
43.6%
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
+76.6%
Start / end P/E
12.1x → 13.6x
EPS bridge
1.18 → 1.80
Residual
+6.6%
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.