Consumer Cyclical / Residential ConstructionNYSE
$112.78
+2.42 (+2.19%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $166.2M · quality 46.7/100
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
40/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$660M
P/E
31.2x
↑EV/EBITDA
10.6x
↑ROE
7.7%
↑Gross Margin
14.1%
↓Debt/Equity
1.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
—
FCF margin
5.6%
FCF / Net income
2.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.98B · net income $63.9M · FCF $166.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $2.98B | $2.98B | $3.00B | $2.76B | $2.92B | $2.78B | $2.34B | $2.02B | $1.99B | $2.45B | $2.75B | $2.15B | $2.06B | $1.85B | $1.49B | $1.13B | $1.37B | $1.60B |
| Net Income | $63.9M | $63.9M | $242.0M | $205.9M | $225.5M | $607.8M | $50.9M | $-42.1M | $4.5M | $-332.2M | $-2.8M | $-16.1M | $307.1M | $31.3M | $-66.2M | $-286.1M | $2.6M | $-716.7M |
| EBITDA | $135.4M | $135.4M | $355.6M | $318.8M | $372.6M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 7.43 | 7.43 | 31.79 | 26.88 | 29.00 | 85.86 | 7.03 | -7.06 | 0.72 | -56.23 | -0.50 | -2.75 | 46.75 | 5.50 | -13.00 | -71.25 | 0.75 | -229.00 |
| Gross Margin | 14.1% | 14.1% | 19.6% | 21.0% | 22.0% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 2.4% | 2.4% | 8.3% | 10.0% | 11.9% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | 2.1% | 2.1% | 8.1% | 7.5% | 7.7% | 21.8% | 2.2% | -2.1% | 0.2% | -13.5% | -0.1% | -0.7% | 14.9% | 1.7% | -4.5% | -25.2% | 0.2% | -44.9% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.12 | 1.12 | 1.23 | 1.96 | 3.37 | 7.14 | -3.28 | -3.02 | -3.17 | -3.50 | -12.50 | -14.51 | -14.18 | -3.57 | -3.21 | — | — | — |
| Current Ratio | 4.71 | 4.71 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $166.2M | $166.2M | $5.8M | $416.5M | $76.9M | $204.3M | $289.4M | $-253.1M | $-72.0M | $295.1M | $379.0M | $-322.6M | $-194.0M | $7.7M | $-72.1M | $-208.2M | $30.0M | $-30.5M |
| Returns | ||||||||||||||||||
| ROE | 7.7% | 7.7% | 30.2% | 35.4% | 58.9% | 347.5% | -11.7% | 8.6% | -1.0% | 72.2% | 2.2% | 12.6% | -260.7% | -7.2% | 13.6% | 57.6% | -0.8% | — |
| Valuation | ||||||||||||||||||
| P/E | 31.24 | 31.24 | 5.76 | 3.14 | 1.30 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.60 | 10.60 | 5.80 | 3.99 | 3.27 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.94 | 0.94 | 1.60 | 0.97 | 0.66 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -0.9% | -0.9% | 9.0% | -5.7% | — | 18.7% | 16.2% | 1.3% | -18.8% | -10.9% | 28.1% | 4.1% | 11.5% | 24.6% | 30.9% | -17.3% | -14.1% | — |
| EPS Growth | -76.6% | -76.6% | 18.3% | -7.3% | — | 1121.3% | 199.6% | -1080.6% | 101.3% | -11146.0% | 81.8% | -105.9% | 750.0% | 142.3% | 81.8% | -9600.0% | 100.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.4%
EPS terminal req.
$10.01
Spread vs growth
-87.1%
5Y implied EPS CAGR
10.3%
EPS terminal req.
$12.11
Spread vs growth
-86.9%
10Y implied EPS CAGR
10.1%
EPS terminal req.
$19.50
Spread vs growth
-86.8%
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
+24.9%
Start / end P/E
2.8x → 15.2x
EPS bridge
31.79 → 7.43
Residual
-332.9%
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.