Industrials / Engineering & ConstructionIstanbul
$96.50
+8.75 (+9.97%)
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 19%
FCF escenarios
weak_data · normalized FCF $-2.7B · quality 51.3/100
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
39/100
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
$11.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.8%
↓Gross Margin
22.7%
↓Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+52.7%
FCF CAGR
—
FCF margin
-52.1%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.95B · net income $-1.59B · FCF $-3.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.95B | $5.95B | $4.61B | $2.30B | $1.67B |
| Net Income | $-1.59B | $-1.59B | $-176.0M | $1.50B | $275.6M |
| EBITDA | $-330981.00 | $-330981.00 | $1.05B | $2.60B | $902.9M |
| EPS | -13.76 | -13.76 | -1.76 | 13.00 | 2.39 |
| Gross Margin | 22.7% | 22.7% | 27.0% | 36.2% | 31.2% |
| Operating Margin | 4.9% | 4.9% | 9.1% | 21.0% | 19.7% |
| Net Margin | -26.7% | -26.7% | -3.8% | 65.1% | 16.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.23 | 0.36 | 0.47 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.10B | $-3.10B | $-2.73B | $-193.8M | $949.3M |
| Returns | |||||
| ROE | -23.8% | -23.8% | -2.1% | 25.9% | 9.7% |
| Valuation | |||||
| EV/EBITDA | — | — | 8.81 | — | — |
| P/B | 1.67 | 1.67 | 0.88 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 28.9% | 28.9% | 100.5% | 37.8% | — |
| EPS Growth | -681.8% | -681.8% | -113.5% | 443.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+38.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.76 → -13.76
Residual
+38.4%
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.