Industrials / Infrastructure OperationsNSE
$48.37
-1.23 (-2.47%)
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 17%
FCF escenarios
weak_data · normalized FCF $-66.4M · quality 40.3/100
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
38/100
D
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
$3.5B
P/E
9.9x
↓EV/EBITDA
8.6x
↓ROE
14.0%
↑Gross Margin
8.5%
↓Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.1%
FCF CAGR
—
FCF margin
-12.2%
FCF / Net income
-2.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.08B · net income $320.6M · FCF $-741.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.08B | $6.08B | $4.96B | $5.73B | $4.55B |
| Net Income | $320.6M | $320.6M | $196.7M | $189.6M | $117.1M |
| EBITDA | $514.8M | $514.8M | $400.8M | $398.6M | $281.3M |
| EPS | — | — | 2.74 | 2.64 | 1.63 |
| Gross Margin | 8.5% | 8.5% | 9.4% | 9.8% | 10.0% |
| Operating Margin | 3.9% | 3.9% | 5.8% | 6.3% | 5.7% |
| Net Margin | 5.3% | 5.3% | 4.0% | 3.3% | 2.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.64 | 0.75 | 0.86 |
| Cash Flow | |||||
| Free Cash Flow | $-741.4M | $-741.4M | $-66.4M | $108.2M | $16.8M |
| Returns | |||||
| ROE | 14.0% | 14.0% | 17.4% | 20.4% | 15.8% |
| Valuation | |||||
| P/E | 9.87 | 9.87 | — | — | — |
| EV/EBITDA | 8.63 | 8.63 | — | — | — |
| P/B | 1.52 | 1.52 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 22.7% | 22.7% | -13.6% | 26.0% | — |
| EPS Growth | — | — | 3.7% | 61.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.7%
Start / end P/E
n/dx → n/dx
EPS bridge
2.74 → n/d
Residual
-59.7%
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.