Industrials / Engineering & ConstructionBSE
$40.27
+0.12 (+0.30%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-65.5M · quality 55.3/100
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
42/100
C
Piotroski
6/9
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
$2.3B
P/E
23.4x
↑EV/EBITDA
7.3x
↓ROE
4.3%
↓Gross Margin
20.6%
↓Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
-2.2%
FCF / Net income
-0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.02B · net income $121.3M · FCF $-65.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.02B | $3.02B | $2.89B | $2.73B | $2.60B |
| Net Income | $121.3M | $121.3M | $111.4M | $153.1M | $139.2M |
| EBITDA | $400.7M | $400.7M | $306.4M | $371.2M | $307.9M |
| EPS | 1.63 | 1.63 | 1.93 | 3.54 | 3.31 |
| Gross Margin | 20.6% | 20.6% | 14.4% | 23.0% | 18.1% |
| Operating Margin | 12.4% | 12.4% | 7.5% | 13.0% | 10.2% |
| Net Margin | 4.0% | 4.0% | 3.9% | 5.6% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.26 | 0.24 | 0.26 |
| Cash Flow | |||||
| Free Cash Flow | $-65.5M | $-65.5M | $8.5M | $-102.4M | $-66.7M |
| Returns | |||||
| ROE | 4.3% | 4.3% | 4.2% | 6.1% | 7.0% |
| Valuation | |||||
| P/E | 23.41 | 23.41 | 24.08 | 16.55 | 11.06 |
| EV/EBITDA | 7.29 | 7.29 | 11.07 | 10.71 | 6.70 |
| P/B | 0.81 | 0.81 | 1.03 | 1.36 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | 4.4% | 4.4% | 6.2% | 4.7% | — |
| EPS Growth | -15.5% | -15.5% | -45.5% | 6.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.9%
EPS terminal req.
$3.57
Spread vs growth
-45.4%
5Y implied EPS CAGR
21.5%
EPS terminal req.
$4.32
Spread vs growth
-37.1%
10Y implied EPS CAGR
15.6%
EPS terminal req.
$6.96
Spread vs growth
-31.2%
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
+4.4%
Start / end P/E
20.0x → 24.7x
EPS bridge
1.93 → 1.63
Residual
-3.7%
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.