Consumer Cyclical / Auto PartsNSE
$46.34
+0.56 (+1.22%)
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 16%
FCF escenarios
weak_data · normalized FCF $-215.1M · quality 36.7/100
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
15/100
F
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
$2.3B
P/E
N/A
•EV/EBITDA
12.4x
↑ROE
-2.4%
↓Gross Margin
52.6%
↑Debt/Equity
1.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.3%
FCF CAGR
—
FCF margin
-8.0%
FCF / Net income
7.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.84B · net income $-43.6M · FCF $-305.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.84B | $3.84B | $3.86B | $3.93B | $3.87B |
| Net Income | $-43.6M | $-43.6M | $116.6M | $67.5M | $-163.5M |
| EBITDA | $394.5M | $394.5M | $582.6M | $460.2M | $170.8M |
| EPS | -0.87 | -0.87 | 2.33 | 1.35 | -3.27 |
| Gross Margin | 52.6% | 52.6% | 53.8% | 49.5% | 44.7% |
| Operating Margin | -1.0% | -1.0% | 1.6% | -1.3% | -3.1% |
| Net Margin | -1.1% | -1.1% | 3.0% | 1.7% | -4.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.51 | 1.51 | 1.62 | 1.47 | 1.44 |
| Cash Flow | |||||
| Free Cash Flow | $-305.3M | $-305.3M | $-187.5M | $-215.1M | $35.5M |
| Returns | |||||
| ROE | -2.4% | -2.4% | 6.1% | 3.7% | -9.5% |
| Valuation | |||||
| P/E | — | — | 23.43 | 24.44 | — |
| EV/EBITDA | 12.44 | 12.44 | 9.89 | 9.40 | 26.50 |
| P/B | 1.30 | 1.30 | 1.44 | 0.90 | 1.22 |
| Growth & Yield | |||||
| Revenue Growth | -0.7% | -0.7% | -1.6% | 1.4% | — |
| EPS Growth | -137.3% | -137.3% | 72.6% | 141.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.7%
Start / end P/E
n/dx → n/dx
EPS bridge
2.33 → -0.87
Residual
-26.7%
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.