Industrials / Building Products & EquipmentSwiss
$722.00
-1.00 (-0.13%)
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 $135.6M · quality 62.7/100
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
30/100
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
$1.0B
P/E
14.8x
↓EV/EBITDA
6.7x
↓ROE
10.6%
↑Gross Margin
33.0%
↑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
-5.7%
FCF CAGR
-2.8%
FCF margin
6.8%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.09B · net income $68.9M · FCF $74.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.09B | $1.09B | $1.12B | $1.18B | $1.29B |
| Net Income | $68.9M | $68.9M | $95.1M | $102.3M | $101.4M |
| EBITDA | $139.7M | $139.7M | $169.1M | $185.7M | $194.3M |
| EPS | 48.75 | 48.75 | 67.45 | 72.55 | 71.76 |
| Gross Margin | 33.0% | 33.0% | 34.3% | 34.2% | 34.1% |
| Operating Margin | 8.1% | 8.1% | 10.7% | 11.1% | 10.3% |
| Net Margin | 6.3% | 6.3% | 8.5% | 8.7% | 7.8% |
| Balance Sheet | |||||
| Current Ratio | 2.72 | 2.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $74.0M | $74.0M | $135.6M | $160.0M | $80.6M |
| Returns | |||||
| ROE | 10.6% | 10.6% | 15.2% | 18.5% | 18.4% |
| Valuation | |||||
| P/E | 14.80 | 14.80 | 11.13 | 14.09 | 15.75 |
| EV/EBITDA | 6.66 | 6.66 | 5.62 | 7.39 | 7.98 |
| P/B | 1.57 | 1.57 | 1.69 | 2.60 | 2.90 |
| Growth & Yield | |||||
| Revenue Growth | -3.3% | -3.3% | -4.5% | -9.1% | — |
| EPS Growth | -27.7% | -27.7% | -7.0% | 1.1% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.5%
EPS terminal req.
$64.07
Spread vs growth
-37.3%
5Y implied EPS CAGR
9.7%
EPS terminal req.
$77.52
Spread vs growth
-37.4%
10Y implied EPS CAGR
9.9%
EPS terminal req.
$124.85
Spread vs growth
-37.6%
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
-3.2%
Start / end P/E
11.9x → 15.3x
EPS bridge
67.45 → 48.75
Residual
-8.1%
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.