Industrials / Engineering & ConstructionMCE
$57.28
+0.70 (+1.24%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.2B · quality 65.3/100
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
40/100
C
Piotroski
6/9
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
$41.0B
P/E
50.2x
↑EV/EBITDA
23.9x
↑ROE
15.0%
↑Gross Margin
88.3%
↑Debt/Equity
1.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.4%
FCF CAGR
+24.2%
FCF margin
18.1%
FCF / Net income
1.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.63B · net income $888.0M · FCF $1.74B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.63B | $9.63B | $9.15B | $8.52B | $7.55B |
| Net Income | $888.0M | $888.0M | $3.24B | $341.0M | $188.0M |
| EBITDA | $2.00B | $2.00B | $4.54B | $1.48B | $924.0M |
| EPS | 1.24 | 1.24 | 4.47 | 0.46 | 0.25 |
| Gross Margin | 88.3% | 88.3% | 87.8% | 87.7% | 84.1% |
| Operating Margin | 10.0% | 10.0% | 9.8% | 6.9% | 5.7% |
| Net Margin | 9.2% | 9.2% | 35.4% | 4.0% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.82 | 1.82 | 1.90 | 3.07 | 2.88 |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.74B | $1.74B | $1.07B | $1.18B | $907.0M |
| Returns | |||||
| ROE | 15.0% | 15.0% | 53.3% | 9.1% | 4.6% |
| Valuation | |||||
| P/E | 50.25 | 50.25 | 9.08 | 72.46 | 100.88 |
| EV/EBITDA | 23.85 | 23.85 | 7.96 | 21.03 | 27.08 |
| P/B | 6.97 | 6.97 | 4.84 | 6.45 | 4.44 |
| Growth & Yield | |||||
| Revenue Growth | 5.2% | 5.2% | 7.4% | 12.8% | — |
| EPS Growth | -72.3% | -72.3% | 871.7% | 84.0% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
60.0%
EPS terminal req.
$5.08
Spread vs growth
-132.3%
5Y implied EPS CAGR
37.7%
EPS terminal req.
$6.15
Spread vs growth
-110.0%
10Y implied EPS CAGR
23.1%
EPS terminal req.
$9.90
Spread vs growth
-95.4%
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
+29.5%
Start / end P/E
10.1x → 46.2x
EPS bridge
4.47 → 1.24
Residual
-258.6%
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.