Industrials / Building Products & EquipmentLSE
$242.60
-0.60 (-0.25%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $72.9M · quality 77.7/100
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
32/100
D
Piotroski
4/9
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
$611M
P/E
13.5x
↓EV/EBITDA
548.6x
↑ROE
6.8%
↑Gross Margin
44.0%
↑Debt/Equity
0.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
+19.1%
FCF margin
12.1%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $602.1M · net income $45.2M · FCF $72.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $602.1M | $602.1M | $561.3M | $586.5M | $622.2M |
| Net Income | $45.2M | $45.2M | $33.5M | $38.5M | $36.5M |
| EBITDA | $112.9M | $112.9M | $99.7M | $101.5M | $92.6M |
| EPS | 0.18 | 0.18 | — | 0.15 | 0.15 |
| Gross Margin | 44.0% | 44.0% | 44.7% | 41.9% | 39.8% |
| Operating Margin | 13.2% | 13.2% | 14.0% | 13.0% | 12.9% |
| Net Margin | 7.5% | 7.5% | 6.0% | 6.6% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.27 | 0.26 | 0.34 |
| Current Ratio | 1.54 | 1.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $72.9M | $72.9M | $78.4M | $63.1M | $43.1M |
| Returns | |||||
| ROE | 6.8% | 6.8% | 5.2% | 6.0% | 5.8% |
| Valuation | |||||
| P/E | 13.48 | 13.48 | — | 2535.71 | 2150.68 |
| EV/EBITDA | 548.57 | 548.57 | 946.18 | 960.24 | 850.94 |
| P/B | 93.11 | 93.11 | 146.51 | 152.87 | 125.39 |
| Growth & Yield | |||||
| Revenue Growth | 7.3% | 7.3% | -4.3% | -5.7% | — |
| EPS Growth | — | — | — | 5.5% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
394.5%
EPS terminal req.
$21.53
Spread vs growth
-387.3%
5Y implied EPS CAGR
171.1%
EPS terminal req.
$26.05
Spread vs growth
-163.8%
10Y implied EPS CAGR
72.7%
EPS terminal req.
$41.95
Spread vs growth
-65.4%
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
-33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 0.18
Residual
-38.6%
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.