Industrials / Engineering & ConstructionNSE
$29.25
-1.09 (-3.42%)
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 $-488.1M · quality 49.0/100
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
$3.8B
P/E
N/A
•EV/EBITDA
953.3x
↑ROE
0.2%
↓Gross Margin
14.0%
↓Debt/Equity
-0.83
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.1%
FCF CAGR
—
FCF margin
-15.2%
FCF / Net income
10.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.20B · net income $-48.8M · FCF $-488.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.20B | $3.20B | $2.56B | $1.71B | $2.33B |
| Net Income | $-48.8M | $-48.8M | $-774.4M | $-1.24B | $-3.86B |
| EBITDA | $30.6M | $30.6M | $-604.7M | $-947.5M | $-3.32B |
| EPS | -0.37 | -0.37 | -5.91 | -9.46 | -29.45 |
| Gross Margin | 14.0% | 14.0% | 24.0% | 28.4% | 15.2% |
| Operating Margin | -9.2% | -9.2% | -12.8% | -38.3% | -4.3% |
| Net Margin | -1.5% | -1.5% | -30.2% | -72.4% | -165.5% |
| Balance Sheet | |||||
| Debt/Equity | -0.83 | -0.83 | -0.83 | -0.85 | -0.91 |
| Cash Flow | |||||
| Free Cash Flow | $-488.1M | $-488.1M | $-727.5M | $77.5M | $975.4M |
| Returns | |||||
| ROE | 0.2% | 0.2% | 2.4% | 4.0% | 13.4% |
| Valuation | |||||
| EV/EBITDA | 953.26 | 953.26 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 24.8% | 24.8% | 49.7% | -26.6% | — |
| EPS Growth | 93.7% | 93.7% | 37.5% | 67.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.91 → -0.37
Residual
-24.3%
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.