Consumer Cyclical / Auto PartsBSE
$2270.05
+35.80 (+1.60%)
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 $757.2M · quality 76.7/100
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
68/100
B
Piotroski
7/9
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
$59.7B
P/E
26.3x
↑EV/EBITDA
16.7x
↑ROE
19.7%
↑Gross Margin
34.2%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.6%
FCF CAGR
+12.4%
FCF margin
4.3%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.05B · net income $2.05B · FCF $1.03B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24.05B | $24.05B | $20.15B | $18.34B | $15.58B |
| Net Income | $2.05B | $2.05B | $1.66B | $1.40B | $941.6M |
| EBITDA | $3.42B | $3.42B | $2.85B | $2.59B | $1.96B |
| EPS | 77.86 | 77.86 | 62.96 | 53.13 | 35.77 |
| Gross Margin | 34.2% | 34.2% | 34.8% | 34.6% | 32.2% |
| Operating Margin | 10.7% | 10.7% | 10.3% | 10.0% | 8.7% |
| Net Margin | 8.5% | 8.5% | 8.2% | 7.6% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.03 | 0.07 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.03B | $1.03B | $505.9M | $757.2M | $729.6M |
| Returns | |||||
| ROE | 19.7% | 19.7% | 18.7% | 18.4% | 14.7% |
| Valuation | |||||
| P/E | 26.32 | 26.32 | 17.81 | 15.07 | 13.57 |
| EV/EBITDA | 16.66 | 16.66 | 9.73 | 7.51 | 6.42 |
| P/B | 5.75 | 5.75 | 3.33 | 2.77 | 1.99 |
| Growth & Yield | |||||
| Revenue Growth | 19.4% | 19.4% | 9.9% | 17.7% | — |
| EPS Growth | 23.7% | 23.7% | 18.5% | 48.5% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
37.3%
EPS terminal req.
$201.43
Spread vs growth
-13.6%
5Y implied EPS CAGR
25.6%
EPS terminal req.
$243.73
Spread vs growth
-2.0%
10Y implied EPS CAGR
17.6%
EPS terminal req.
$392.53
Spread vs growth
6.1%
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
+41.5%
Start / end P/E
25.7x → 29.2x
EPS bridge
62.96 → 77.86
Residual
+3.2%
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.