Industrials / Building Products & EquipmentNSE
$183.51
-0.75 (-0.41%)
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 $-229.0M · quality 33.7/100
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
44/100
C
Piotroski
3/9
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
$4.5B
P/E
16.9x
↑EV/EBITDA
10.8x
↑ROE
16.5%
↑Gross Margin
30.2%
↑Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+15.2%
FCF CAGR
—
FCF margin
-4.6%
FCF / Net income
-0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.03B · net income $265.6M · FCF $-229.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.03B | $5.03B | $4.23B | $3.95B | $3.29B |
| Net Income | $265.6M | $265.6M | $184.3M | $146.1M | $100.8M |
| EBITDA | $566.7M | $566.7M | $429.9M | $334.0M | $249.0M |
| EPS | — | — | 7.52 | 5.96 | 4.11 |
| Gross Margin | 30.2% | 30.2% | 28.0% | 21.0% | 20.8% |
| Operating Margin | 9.2% | 9.2% | 8.3% | 6.9% | 6.4% |
| Net Margin | 5.3% | 5.3% | 4.4% | 3.7% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.00 | 1.00 | 0.87 | 0.80 | 0.55 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-229.0M | $-229.0M | $-122.6M | $-267.8M | $101.2M |
| Returns | |||||
| ROE | 16.5% | 16.5% | 13.8% | 12.7% | 10.0% |
| Valuation | |||||
| P/E | 16.94 | 16.94 | 21.68 | 31.88 | 26.85 |
| EV/EBITDA | 10.78 | 10.78 | 11.99 | 16.67 | 13.05 |
| P/B | 2.80 | 2.80 | 3.00 | 4.05 | 2.69 |
| Growth & Yield | |||||
| Revenue Growth | 18.9% | 18.9% | 7.1% | 20.0% | — |
| EPS Growth | — | — | 26.2% | 45.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+16.1%
Start / end P/E
n/dx → n/dx
EPS bridge
7.52 → n/d
Residual
+16.1%
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.