Industrials / Building Products & EquipmentBSE
$64.83
-2.17 (-3.24%)
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 16%
FCF escenarios
weak_data · normalized FCF $-876.11 · quality 33.7/100
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
53/100
C
Piotroski
5/9
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
$880M
P/E
10.7x
↓EV/EBITDA
5.0x
↓ROE
1426910.2%
↑Gross Margin
33.2%
↑Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+13.5%
FCF CAGR
—
FCF margin
0.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.15B · net income $81.1M · FCF $136.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.15B | $1.15B | $1.00B | $1.05B | $787.6M |
| Net Income | $81.1M | $81.1M | $61.9M | $57.6M | $34.1M |
| EBITDA | $176.1M | $176.1M | $149.7M | $131.6M | $63.9M |
| EPS | — | — | 6.20 | 4.25 | 2.51 |
| Gross Margin | 33.2% | 33.2% | 34.9% | 29.2% | 23.7% |
| Operating Margin | 13.6% | 13.6% | 12.7% | 11.1% | 7.4% |
| Net Margin | 7.0% | 7.0% | 6.2% | 5.5% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 2.12 | 2.37 | 3.06 |
| Current Ratio | 1.92 | 1.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $135.99 | $135.99 | $-876.11 | $-49.0M | $-262.6M |
| Returns | |||||
| ROE | 1426910.2% | 1426910.2% | 28.1% | 37.5% | 35.4% |
| Valuation | |||||
| P/E | 10.70 | 10.70 | — | — | — |
| EV/EBITDA | 5.00 | 5.00 | — | — | — |
| P/B | 154831.86 | 154831.86 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 14.8% | 14.8% | -4.2% | 33.0% | — |
| EPS Growth | — | — | 46.0% | 68.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.6%
Start / end P/E
n/dx → n/dx
EPS bridge
6.20 → n/d
Residual
-30.6%
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.