Industrials / Building Products & EquipmentBSE
$6.53
-0.01 (-0.15%)
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 17%
FCF escenarios
weak_data · normalized FCF $156.3M · quality 39.7/100
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
37/100
D
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
$2.9B
P/E
108.8x
↑EV/EBITDA
15.6x
↑ROE
1.0%
↓Gross Margin
25.4%
↑Debt/Equity
0.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
—
FCF margin
7.8%
FCF / Net income
8.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.05B · net income $28.3M · FCF $236.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.05B | $3.05B | $3.04B | $3.01B | $3.15B |
| Net Income | $28.3M | $28.3M | $-1.2M | $22.5M | $72.7M |
| EBITDA | $256.4M | $256.4M | $232.2M | $260.1M | $344.0M |
| EPS | 0.06 | 0.06 | — | 0.05 | 0.16 |
| Gross Margin | 25.4% | 25.4% | 27.4% | 22.2% | 24.4% |
| Operating Margin | 5.0% | 5.0% | 4.3% | 5.0% | 5.6% |
| Net Margin | 0.9% | 0.9% | -0.0% | 0.7% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.33 | 0.35 | 0.34 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $236.9M | $236.9M | $156.3M | $-710000.00 | $-408.3M |
| Returns | |||||
| ROE | 1.0% | 1.0% | -0.0% | 0.8% | 2.7% |
| Valuation | |||||
| P/E | 108.83 | 108.83 | — | 193.86 | 72.58 |
| EV/EBITDA | 15.58 | 15.58 | 16.25 | 20.38 | 18.10 |
| P/B | 1.10 | 1.10 | 1.04 | 1.57 | 1.93 |
| Growth & Yield | |||||
| Revenue Growth | 0.2% | 0.2% | 1.0% | -4.4% | — |
| EPS Growth | — | — | — | -69.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
113.0%
EPS terminal req.
$0.58
Spread vs growth
-112.7%
5Y implied EPS CAGR
63.5%
EPS terminal req.
$0.70
Spread vs growth
-63.3%
10Y implied EPS CAGR
34.1%
EPS terminal req.
$1.13
Spread vs growth
-33.9%
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
+0.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 0.06
Residual
+0.8%
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.