Industrials / Engineering & ConstructionBSE
$41.00
+0.00 (+0.00%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-74.2M · quality 25.7/100
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
34/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.4B
P/E
16.0x
↓EV/EBITDA
8.3x
↓ROE
19.8%
↑Gross Margin
18.4%
↓Debt/Equity
1.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
—
FCF margin
-2.2%
FCF / Net income
-0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.32B · net income $153.8M · FCF $-74.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $3.32B | $3.32B | $2.33B | $2.86B |
| Net Income | $153.8M | $153.8M | $48.5M | $52.0M |
| EBITDA | $446.8M | $446.8M | $198.6M | $219.6M |
| EPS | 2.58 | 2.58 | 0.81 | 0.87 |
| Gross Margin | 18.4% | 18.4% | 13.1% | 11.7% |
| Operating Margin | 12.4% | 12.4% | 7.7% | 7.1% |
| Net Margin | 4.6% | 4.6% | 2.1% | 1.8% |
| Balance Sheet | ||||
| Debt/Equity | 1.60 | 1.60 | 1.56 | 1.23 |
| Cash Flow | ||||
| Free Cash Flow | $-74.2M | $-74.2M | $-151.5M | $53.2M |
| Returns | ||||
| ROE | 19.8% | 19.8% | 7.8% | 9.1% |
| Valuation | ||||
| P/E | 15.95 | 15.95 | — | — |
| EV/EBITDA | 8.27 | 8.27 | — | — |
| P/B | 3.15 | 3.15 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 42.3% | 42.3% | -18.3% | — |
| EPS Growth | 217.0% | 217.0% | -6.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.2%
EPS terminal req.
$3.64
Spread vs growth
204.8%
5Y implied EPS CAGR
11.3%
EPS terminal req.
$4.40
Spread vs growth
205.7%
10Y implied EPS CAGR
10.7%
EPS terminal req.
$7.09
Spread vs growth
206.3%
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
-56.7%
Start / end P/E
116.6x → 15.9x
EPS bridge
0.81 → 2.58
Residual
-187.4%
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.