Basic Materials / Building MaterialsNYSE
$221.01
-0.17 (-0.08%)
FCF base 3Y
$148.39
-12.4% CAGR · yield 6.0%
FCF base 5Y
$125.60
-10.7% base · -8.6% expected
Precio de entrada
$59.22
MOS 17% · confianza 89%
FCF escenarios
audited · normalized FCF $353.3M · quality 67.3/100
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
44/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
-8.6%
16/100
Data QA
90/100
SEC 100%
Sin guardar todavía.
Market Cap
$6.8B
P/E
16.1x
↓EV/EBITDA
11.3x
↑ROE
28.7%
↑Gross Margin
28.3%
↑Debt/Equity
1.19
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2026 · 17 años de histórico normalizado
Revenue CAGR
+8.3%
FCF CAGR
+6.9%
FCF margin
8.6%
FCF / Net income
0.47x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $2.31B · net income $423.8M · FCF $197.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026SEC | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $2.31B | $2.31B | $2.26B | $2.26B | $2.15B | $1.86B | $1.62B | $1.40B | $1.31B | $1.39B | $1.21B | — | — | $189.9M | $159.1M | $495.0M | $462.2M | $467.9M | $598.6M |
| Net Income | $423.8M | $423.8M | $463.4M | $477.6M | $461.5M | $374.2M | $339.4M | $70.9M | $68.9M | $256.6M | $198.2M | $152.6M | $186.9M | $22.6M | $57.7M | $18.7M | $14.8M | $28.9M | $41.8M |
| EBITDA | $759.4M | $759.4M | $792.6M | $811.1M | $762.7M | $680.9M | $574.9M | $498.8M | $509.2M | $496.2M | $446.2M | $367.8M | $378.6M | $294.7M | $191.4M | $119.5M | $109.9M | $130.0M | $159.2M |
| EPS | 13.16 | 13.16 | 13.77 | 13.61 | 12.46 | 9.14 | 8.12 | 1.68 | 1.47 | 5.28 | 4.10 | 3.05 | 3.71 | 0.45 | 1.22 | 0.42 | 0.34 | 0.66 | 0.95 |
| Gross Margin | 28.3% | 28.3% | 29.8% | 30.3% | 29.8% | 27.9% | 25.2% | 24.4% | 26.6% | 24.4% | 25.8% | — | — | 15.5% | 64.9% | 8.2% | 7.7% | 11.1% | 12.0% |
| Operating Margin | 24.4% | 24.4% | 26.5% | 31.7% | 31.4% | 29.7% | 27.5% | 27.4% | 29.5% | 27.6% | 29.3% | — | — | 118.3% | 84.5% | 14.0% | 13.1% | 16.9% | 18.0% |
| Net Margin | 18.4% | 18.4% | 20.5% | 21.1% | 21.5% | 20.1% | 20.9% | 5.0% | 5.3% | 18.5% | 16.4% | — | — | 11.9% | 36.3% | 3.8% | 3.2% | 6.2% | 7.0% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.19 | 1.19 | 0.85 | 0.84 | 0.92 | 0.83 | 0.74 | 1.62 | 0.57 | 0.44 | 0.57 | 0.49 | 0.51 | 0.46 | 0.70 | 0.56 | 0.62 | 0.67 | — |
| Current Ratio | 3.65 | 3.65 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $197.4M | $197.4M | $353.3M | $443.6M | $431.6M | $443.1M | $589.1M | $267.2M | $181.4M | $205.7M | $274.7M | — | — | — | $71.4M | $34.8M | $26.9M | $50.8M | $63.3M |
| Returns | |||||||||||||||||||
| ROE | 28.7% | 28.7% | 31.8% | 36.5% | 38.9% | 33.0% | 25.0% | 7.3% | 5.7% | 18.1% | 16.5% | 14.7% | 18.5% | 2.7% | 8.3% | 4.0% | 3.2% | 6.4% | 9.6% |
| Valuation | |||||||||||||||||||
| P/E | 16.11 | 16.11 | 15.40 | 15.58 | 17.01 | 23.19 | 26.11 | 126.19 | 144.22 | 40.15 | 51.71 | 69.51 | 57.14 | 471.11 | 173.77 | 504.76 | 623.53 | 321.21 | 223.16 |
| EV/EBITDA | 11.34 | 11.34 | 10.81 | 12.88 | 8.07 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.63 | 4.63 | 4.90 | 5.69 | 6.63 | 7.65 | 6.52 | 9.26 | 8.23 | 7.27 | 8.52 | 10.20 | 10.57 | 12.73 | 14.42 | 19.97 | 20.33 | 20.58 | 21.33 |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 2.1% | 2.1% | 0.1% | 5.2% | 15.4% | 14.7% | 15.6% | 7.2% | -5.5% | 14.5% | — | — | — | 19.3% | -67.9% | 7.1% | -1.2% | -21.8% | — |
| EPS Growth | -4.4% | -4.4% | 1.2% | 9.2% | 36.3% | 12.6% | 383.3% | 14.3% | -72.2% | 28.8% | 34.4% | -17.8% | 724.4% | -63.1% | 190.5% | 23.5% | -48.5% | -30.5% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.2%
EPS terminal req.
$19.61
Spread vs growth
-18.7%
5Y implied EPS CAGR
12.5%
EPS terminal req.
$23.73
Spread vs growth
-16.9%
10Y implied EPS CAGR
11.2%
EPS terminal req.
$38.22
Spread vs growth
-15.7%
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
+9.7%
Start / end P/E
14.7x → 16.8x
EPS bridge
13.77 → 13.16
Residual
-0.6%
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.