Basic Materials / Specialty ChemicalsBSE
$257.05
+5.75 (+2.29%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $157.0M · quality 41.0/100
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
44/100
C
Piotroski
4/9
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
$2.7B
P/E
9.8x
↓EV/EBITDA
6.4x
↓ROE
11.7%
↑Gross Margin
53.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
—
FCF margin
19.5%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.66B · net income $272.3M · FCF $324.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.66B | $1.66B | $1.53B | $1.57B | $1.55B |
| Net Income | $272.3M | $272.3M | $224.4M | $261.4M | $263.1M |
| EBITDA | $401.4M | $401.4M | $391.3M | $397.0M | $382.9M |
| EPS | — | — | 21.13 | 24.09 | 24.25 |
| Gross Margin | 53.7% | 53.7% | 55.2% | 54.5% | 49.3% |
| Operating Margin | 17.8% | 17.8% | 18.0% | 17.9% | 20.3% |
| Net Margin | 16.4% | 16.4% | 14.7% | 16.7% | 17.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.01 | 0.01 |
| Current Ratio | 10.36 | 10.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $324.0M | $324.0M | $157.0M | $119.2M | $-33.6M |
| Returns | |||||
| ROE | 11.7% | 11.7% | 11.1% | 12.5% | 14.0% |
| Valuation | |||||
| P/E | 9.81 | 9.81 | 11.85 | 12.09 | 9.93 |
| EV/EBITDA | 6.44 | 6.44 | 6.02 | 7.49 | 6.53 |
| P/B | 1.15 | 1.15 | 1.32 | 1.51 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | 8.4% | 8.4% | -2.4% | 1.4% | — |
| EPS Growth | — | — | -12.3% | -0.7% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.1%
Start / end P/E
n/dx → n/dx
EPS bridge
21.13 → n/d
Residual
-2.1%
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.