Industrials / Engineering & ConstructionBSE
$210.60
-11.05 (-4.99%)
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 20%
FCF escenarios
weak_data · normalized FCF $-563.3M · quality 42.3/100
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
33/100
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
$15.2B
P/E
32.0x
↑EV/EBITDA
17.2x
↑ROE
37.3%
↑Gross Margin
68.5%
↑Debt/Equity
1.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-10.9%
FCF / Net income
-1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.15B · net income $490.2M · FCF $-669.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.15B | $6.15B | $1.83B | — | — |
| Net Income | $490.2M | $490.2M | $171.5M | $-4.3M | $-1.6M |
| EBITDA | $989.1M | $989.1M | $244.5M | $-4.3M | $-1.6M |
| EPS | — | — | 35.47 | -6.21 | -2.23 |
| Gross Margin | 68.5% | 68.5% | 13.7% | — | — |
| Operating Margin | 15.7% | 15.7% | 13.6% | — | — |
| Net Margin | 8.0% | 8.0% | 9.4% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 1.46 | 1.46 | 0.73 | — | — |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-669.9M | $-669.9M | $-563.3M | $33000.00 | — |
| Returns | |||||
| ROE | 37.3% | 37.3% | 40.3% | 54.4% | 42.7% |
| Valuation | |||||
| P/E | 32.01 | 32.01 | 1.85 | — | — |
| EV/EBITDA | 17.20 | 17.20 | 7.74 | — | — |
| P/B | 11.54 | 11.54 | 3.72 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 236.4% | 236.4% | — | — | — |
| EPS Growth | — | — | 671.2% | -178.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+71.0%
Start / end P/E
n/dx → n/dx
EPS bridge
35.47 → n/d
Residual
+71.0%
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.