Industrials / Engineering & ConstructionBSE
$116.50
+0.85 (+0.73%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $95.5M · quality 48.3/100
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
49/100
C
Piotroski
3/9
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
$14.7B
P/E
15.1x
↓EV/EBITDA
9.4x
↓ROE
16.1%
↑Gross Margin
35.2%
↑Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+17.1%
FCF CAGR
-45.9%
FCF margin
0.7%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.90B · net income $973.1M · FCF $95.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.90B | $12.90B | $11.88B | $10.11B | $8.03B |
| Net Income | $973.1M | $973.1M | $800.7M | $578.4M | $314.0M |
| EBITDA | $1.89B | $1.89B | $1.42B | $1.22B | $887.1M |
| EPS | — | — | 6.55 | 2.48 | 2.70 |
| Gross Margin | 35.2% | 35.2% | 33.2% | 26.8% | 25.8% |
| Operating Margin | 11.7% | 11.7% | 10.0% | 10.8% | 9.4% |
| Net Margin | 7.5% | 7.5% | 6.7% | 5.7% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.25 | 0.64 | 0.91 |
| Current Ratio | 1.59 | 1.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $95.5M | $95.5M | $-320.2M | $966.5M | $601.4M |
| Returns | |||||
| ROE | 16.1% | 16.1% | 15.3% | 19.1% | 11.3% |
| Valuation | |||||
| P/E | 15.13 | 15.13 | 19.92 | 34.70 | 8.86 |
| EV/EBITDA | 9.35 | 9.35 | 12.09 | 9.76 | 5.90 |
| P/B | 2.44 | 2.44 | 3.05 | 3.31 | 1.00 |
| Growth & Yield | |||||
| Revenue Growth | 8.6% | 8.6% | 17.6% | 25.8% | — |
| EPS Growth | — | — | 163.6% | -8.0% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.9%
Start / end P/E
n/dx → n/dx
EPS bridge
6.55 → n/d
Residual
-16.3%
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.