Industrials / Building Products & EquipmentBSE
$192.20
+9.25 (+5.06%)
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 14%
FCF escenarios
weak_data · normalized FCF $-94.4M · quality 28.3/100
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
22/100
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
$569M
P/E
16.2x
↓EV/EBITDA
8.4x
↓ROE
2.7%
↓Gross Margin
52.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
-0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $343.4M · net income $33.5M · FCF $-11.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $343.4M | $343.4M | $285.3M | $326.5M | $350.0M |
| Net Income | $33.5M | $33.5M | $47.0M | $40.5M | $30.4M |
| EBITDA | $60.0M | $60.0M | $68.4M | $59.6M | $45.2M |
| EPS | — | — | 15.87 | 11.42 | 8.30 |
| Gross Margin | 52.9% | 52.9% | 57.6% | 40.5% | 33.7% |
| Operating Margin | 9.8% | 9.8% | 11.5% | 12.3% | 10.9% |
| Net Margin | 9.8% | 9.8% | 16.5% | 12.4% | 8.7% |
| Cash Flow | |||||
| Free Cash Flow | $-11.7M | $-11.7M | $-99.7M | $-94.4M | $18.7M |
| Returns | |||||
| ROE | 2.7% | 2.7% | 3.2% | 3.1% | 2.9% |
| Valuation | |||||
| P/E | 16.18 | 16.18 | 15.12 | — | — |
| EV/EBITDA | 8.38 | 8.38 | 9.36 | — | — |
| P/B | 0.46 | 0.46 | 0.49 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 20.3% | 20.3% | -12.6% | -6.7% | — |
| EPS Growth | — | — | 39.0% | 37.6% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-23.2%
Start / end P/E
n/dx → n/dx
EPS bridge
15.87 → n/d
Residual
-23.8%
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.