Basic Materials / Building MaterialsBSE
$255.60
+4.50 (+1.79%)
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 19%
FCF escenarios
weak_data · normalized FCF $-142.0M · quality 47.7/100
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
41/100
C
Piotroski
5/9
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
$26.1B
P/E
33.9x
↑EV/EBITDA
23.1x
↑ROE
24.9%
↑Gross Margin
47.8%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.3%
FCF CAGR
—
FCF margin
-4.2%
FCF / Net income
-0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.35B · net income $770.9M · FCF $-142.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.35B | $3.35B | $2.84B | $2.22B | $2.64B |
| Net Income | $770.9M | $770.9M | $759.7M | $629.1M | $595.6M |
| EBITDA | $1.13B | $1.13B | $1.09B | $889.9M | $836.1M |
| EPS | 7.54 | 7.54 | 7.46 | 6.16 | 5.83 |
| Gross Margin | 47.8% | 47.8% | 45.5% | 43.1% | 36.0% |
| Operating Margin | 31.9% | 31.9% | 33.2% | 35.0% | 28.9% |
| Net Margin | 23.0% | 23.0% | 26.7% | 28.4% | 22.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.09 | 0.14 |
| Current Ratio | 4.76 | 4.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-142.0M | $-142.0M | $-330.5M | $744.3M | $446.2M |
| Returns | |||||
| ROE | 24.9% | 24.9% | 32.5% | 40.4% | 45.8% |
| Valuation | |||||
| P/E | 33.90 | 33.90 | — | — | — |
| EV/EBITDA | 23.14 | 23.14 | — | — | — |
| P/B | 8.43 | 8.43 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 17.9% | 17.9% | 28.2% | -15.9% | — |
| EPS Growth | 1.1% | 1.1% | 21.2% | 5.6% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
44.4%
EPS terminal req.
$22.68
Spread vs growth
-43.3%
5Y implied EPS CAGR
29.5%
EPS terminal req.
$27.44
Spread vs growth
-28.4%
10Y implied EPS CAGR
19.3%
EPS terminal req.
$44.20
Spread vs growth
-18.3%
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
+3.5%
Start / end P/E
33.3x → 34.0x
EPS bridge
7.46 → 7.54
Residual
+0.0%
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.