Basic Materials / Lumber & Wood ProductionBSE
$126.00
-1.40 (-1.10%)
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 20%
FCF escenarios
weak_data · normalized FCF $-139.9M · quality 52.3/100
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
37/100
D
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
$1.4B
P/E
44.5x
↑EV/EBITDA
9.5x
↓ROE
1.9%
↑Gross Margin
35.0%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
—
FCF margin
-3.5%
FCF / Net income
-4.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.03B · net income $29.4M · FCF $-139.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.03B | $4.03B | $3.72B | $3.23B | $3.02B |
| Net Income | $29.4M | $29.4M | $77.7M | $10.1M | $52.3M |
| EBITDA | $221.6M | $221.6M | $189.4M | $110.8M | $169.0M |
| EPS | — | — | 7.16 | 1.25 | 7.39 |
| Gross Margin | 35.0% | 35.0% | 34.7% | 28.4% | 30.4% |
| Operating Margin | 3.7% | 3.7% | 3.3% | 2.5% | 5.0% |
| Net Margin | 0.7% | 0.7% | 2.1% | 0.3% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.45 | 0.38 | 0.52 |
| Current Ratio | 1.42 | 1.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-139.9M | $-139.9M | $-100.3M | $-182.8M | $935000.00 |
| Returns | |||||
| ROE | 1.9% | 1.9% | 5.8% | 0.8% | 5.9% |
| Valuation | |||||
| P/E | 44.52 | 44.52 | 25.63 | 239.08 | 18.13 |
| EV/EBITDA | 9.46 | 9.46 | 13.66 | 25.95 | 8.34 |
| P/B | 0.90 | 0.90 | 1.49 | 1.90 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | 8.3% | 8.3% | 15.2% | 6.7% | — |
| EPS Growth | — | — | 472.8% | -83.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.7%
Start / end P/E
n/dx → n/dx
EPS bridge
7.16 → n/d
Residual
-34.7%
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.