Industrials / Building Products & EquipmentNSE
$177.97
-8.25 (-4.43%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.7B · quality 72.0/100
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
3/9
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
$110.0B
P/E
18.4x
↑EV/EBITDA
12.2x
↑ROE
9.6%
↑Gross Margin
41.7%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-1.9%
FCF CAGR
-3.0%
FCF margin
3.1%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.13B · net income $5.99B · FCF $1.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $41.13B | $41.13B | $41.42B | $42.74B | $43.61B |
| Net Income | $5.99B | $5.99B | $8.00B | $4.74B | $2.51B |
| EBITDA | $9.32B | $9.32B | $11.80B | $7.93B | $4.22B |
| EPS | — | — | 12.94 | 7.66 | 4.04 |
| Gross Margin | 41.7% | 41.7% | 35.4% | 31.4% | 24.7% |
| Operating Margin | 13.9% | 13.9% | 8.9% | 11.1% | 5.4% |
| Net Margin | 14.6% | 14.6% | 19.3% | 11.1% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.04 | 0.07 | 0.11 |
| Current Ratio | 3.54 | 3.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.27B | $1.27B | $2.67B | $2.67B | $1.39B |
| Returns | |||||
| ROE | 9.6% | 9.6% | 13.1% | 8.4% | 5.1% |
| Valuation | |||||
| P/E | 18.39 | 18.39 | 13.67 | 33.28 | 42.13 |
| EV/EBITDA | 12.25 | 12.25 | 9.44 | 20.37 | 26.20 |
| P/B | 1.77 | 1.77 | 1.79 | 2.80 | 2.15 |
| Growth & Yield | |||||
| Revenue Growth | -0.7% | -0.7% | -3.1% | -2.0% | — |
| EPS Growth | — | — | 68.9% | 89.6% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-19.3%
Start / end P/E
n/dx → n/dx
EPS bridge
12.94 → n/d
Residual
-20.4%
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.