Industrials / RailroadsNYSE
$46.08
-1.03 (-2.19%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-68.7M · quality 37.3/100
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
44/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
9.8x
↓EV/EBITDA
6.2x
↓ROE
13.3%
↑Gross Margin
18.7%
↓Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+10.2%
FCF CAGR
—
FCF margin
-0.5%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.24B · net income $204.1M · FCF $-14.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $3.24B | $3.24B | $3.54B | $3.94B | $2.98B | $1.75B | $2.79B | $3.03B | $2.52B | $2.17B | $2.68B | $2.61B | $2.20B | $1.76B | $1.81B | $1.24B | $756.3M |
| Net Income | $204.1M | $204.1M | $160.1M | $62.5M | $46.9M | $32.4M | $49.0M | $71.1M | $151.8M | $116.1M | $183.2M | $192.8M | $111.9M | $-11.0M | $58.7M | $6.5M | $4.3M |
| EBITDA | $485.2M | $485.2M | $433.2M | $276.5M | $218.3M | $141.7M | $278.3M | $267.8M | $327.3M | $325.6M | $471.9M | $432.0M | $279.9M | $83.1M | $161.2M | $105.9M | $89.6M |
| EPS | 6.35 | 6.35 | 4.96 | 1.89 | 1.40 | 0.96 | 1.46 | 2.14 | 4.68 | 3.65 | 5.73 | 5.93 | 3.44 | -0.41 | 1.91 | 0.24 | 0.21 |
| Gross Margin | 18.7% | 18.7% | 15.8% | 11.2% | 10.3% | 13.3% | 12.6% | 12.1% | 16.2% | 19.4% | 20.6% | 20.6% | 14.6% | 11.7% | 11.9% | 11.2% | 13.5% |
| Operating Margin | 10.6% | 10.6% | 8.8% | 5.2% | 2.7% | 2.3% | 6.0% | 6.1% | 10.0% | 12.0% | 15.2% | 14.9% | 10.9% | 2.4% | 6.6% | 5.4% | 6.9% |
| Net Margin | 6.3% | 6.3% | 4.5% | 1.6% | 1.6% | 1.9% | 1.8% | 2.3% | 6.0% | 5.4% | 6.8% | 7.4% | 5.1% | -0.6% | 3.2% | 0.5% | 0.6% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 1.20 | 1.20 | 1.32 | 1.34 | 1.27 | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 3.71 | 3.71 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-14.7M | $-14.7M | $-68.7M | $-290.9M | $-531.1M | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | 13.3% | 13.3% | 11.6% | 5.0% | 3.7% | 2.5% | 3.8% | 5.6% | 12.1% | 11.4% | 21.0% | 26.3% | 21.9% | -2.6% | 13.6% | 1.8% | — |
| Valuation | |||||||||||||||||
| P/E | 9.83 | 9.83 | 9.26 | 20.65 | 20.89 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.20 | 6.20 | 6.82 | 9.83 | 9.45 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.97 | 0.97 | 1.08 | 1.05 | 0.77 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -8.6% | -8.6% | -10.1% | 32.5% | — | -37.4% | -8.0% | 20.4% | 16.1% | -19.0% | 2.8% | 18.2% | 25.5% | -2.8% | 45.4% | 64.4% | — |
| EPS Growth | 28.0% | 28.0% | 162.4% | 35.0% | — | -34.2% | -31.8% | -54.3% | 28.2% | -36.3% | -3.4% | 72.4% | 939.0% | -121.5% | 695.8% | 14.3% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.6%
EPS terminal req.
$4.09
Spread vs growth
41.7%
5Y implied EPS CAGR
-4.9%
EPS terminal req.
$4.95
Spread vs growth
32.9%
10Y implied EPS CAGR
2.3%
EPS terminal req.
$7.97
Spread vs growth
25.7%
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
+5.2%
Start / end P/E
9.1x → 7.3x
EPS bridge
4.96 → 6.35
Residual
-5.6%
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.