Industrials / Tools & AccessoriesBSE
$832.60
+83.05 (+11.08%)
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 $78.6M · quality 62.3/100
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
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
$4.1B
P/E
25.8x
↑EV/EBITDA
13.3x
↑ROE
27.6%
↑Gross Margin
68.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+28.6%
FCF CAGR
+24.4%
FCF margin
10.9%
FCF / Net income
0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $721.8M · net income $222.2M · FCF $78.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $721.8M | $721.8M | $553.9M | $461.2M | $339.7M |
| Net Income | $222.2M | $222.2M | $130.5M | $96.2M | $54.8M |
| EBITDA | $307.4M | $307.4M | $183.2M | $136.1M | $80.9M |
| EPS | 45.10 | 45.10 | 26.50 | 19.53 | 11.65 |
| Gross Margin | 68.8% | 68.8% | 62.4% | 57.7% | 56.3% |
| Operating Margin | 36.5% | 36.5% | 26.3% | 25.7% | 16.8% |
| Net Margin | 30.8% | 30.8% | 23.6% | 20.9% | 16.1% |
| Cash Flow | |||||
| Free Cash Flow | $78.6M | $78.6M | $86.1M | $47.9M | $40.8M |
| Returns | |||||
| ROE | 27.6% | 27.6% | 21.4% | 19.5% | 13.3% |
| Valuation | |||||
| P/E | 25.83 | 25.83 | 22.44 | 10.98 | 14.89 |
| EV/EBITDA | 13.33 | 13.33 | 14.95 | 7.61 | 10.35 |
| P/B | 5.10 | 5.10 | 4.51 | 2.15 | 2.07 |
| Growth & Yield | |||||
| Revenue Growth | 30.3% | 30.3% | 20.1% | 35.7% | — |
| EPS Growth | 70.2% | 70.2% | 35.7% | 67.6% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
17.9%
EPS terminal req.
$73.88
Spread vs growth
52.3%
5Y implied EPS CAGR
14.7%
EPS terminal req.
$89.39
Spread vs growth
55.5%
10Y implied EPS CAGR
12.3%
EPS terminal req.
$143.97
Spread vs growth
57.9%
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
-1.9%
Start / end P/E
32.4x → 18.5x
EPS bridge
26.50 → 45.10
Residual
-30.1%
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.