Industrials / Building Products & EquipmentBSE
$110.20
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $44.3M · quality 73.3/100
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
38/100
D
Piotroski
6/9
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
$661M
P/E
25.7x
↑EV/EBITDA
12.8x
↑ROE
9.3%
↑Gross Margin
13.8%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
+78.2%
FCF margin
4.1%
FCF / Net income
1.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.04B · net income $27.2M · FCF $43.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.04B | $1.04B | $1.19B | $1.32B | $1.25B |
| Net Income | $27.2M | $27.2M | $24.5M | $25.8M | $29.0M |
| EBITDA | $52.6M | $52.6M | $55.3M | $59.6M | $58.1M |
| EPS | 4.54 | 4.54 | 4.08 | 4.30 | 4.83 |
| Gross Margin | 13.8% | 13.8% | 11.8% | 11.0% | 10.0% |
| Operating Margin | 3.4% | 3.4% | 3.3% | 3.6% | 3.5% |
| Net Margin | 2.6% | 2.6% | 2.1% | 2.0% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.24 | 0.39 | 0.58 |
| Current Ratio | 5.30 | 5.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $43.1M | $43.1M | $44.3M | $72.6M | $7.6M |
| Returns | |||||
| ROE | 9.3% | 9.3% | 9.3% | 10.4% | 12.6% |
| Valuation | |||||
| P/E | 25.75 | 25.75 | 39.73 | 29.30 | 27.43 |
| EV/EBITDA | 12.84 | 12.84 | 18.60 | 14.02 | 15.73 |
| P/B | 2.27 | 2.27 | 3.68 | 3.04 | 3.45 |
| Growth & Yield | |||||
| Revenue Growth | -12.8% | -12.8% | -9.6% | 5.9% | — |
| EPS Growth | 11.3% | 11.3% | -5.1% | -11.0% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.1%
EPS terminal req.
$9.78
Spread vs growth
-17.9%
5Y implied EPS CAGR
21.1%
EPS terminal req.
$11.83
Spread vs growth
-9.8%
10Y implied EPS CAGR
15.4%
EPS terminal req.
$19.06
Spread vs growth
-4.1%
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
-28.9%
Start / end P/E
38.7x → 24.3x
EPS bridge
4.08 → 4.54
Residual
-4.2%
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.