Industrials / Pollution & Treatment ControlsNSE
$360.20
+7.45 (+2.11%)
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 $-2.8B · quality 41.3/100
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
35/100
D
Piotroski
1/9
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
$44.3B
P/E
29.9x
↑EV/EBITDA
16.2x
↑ROE
10.7%
↑Gross Margin
36.4%
↑Debt/Equity
0.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+13.8%
FCF CAGR
—
FCF margin
-9.7%
FCF / Net income
-1.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.15B · net income $1.43B · FCF $-2.83B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.15B | $29.15B | $27.37B | $23.38B | $19.79B |
| Net Income | $1.43B | $1.43B | $2.08B | $1.96B | $1.97B |
| EBITDA | $2.82B | $2.82B | $3.43B | $3.16B | $2.96B |
| EPS | 12.03 | 12.03 | 17.53 | 16.53 | 16.59 |
| Gross Margin | 36.4% | 36.4% | 37.0% | 37.3% | 37.2% |
| Operating Margin | 5.1% | 5.1% | 9.1% | 10.6% | 11.8% |
| Net Margin | 4.9% | 4.9% | 7.6% | 8.4% | 9.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.27 | 0.15 | 0.07 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.83B | $-2.83B | $-2.88B | $96.1M | $28.8M |
| Returns | |||||
| ROE | 10.7% | 10.7% | 17.2% | 19.3% | 23.6% |
| Valuation | |||||
| P/E | 29.94 | 29.94 | 26.43 | 32.42 | 20.13 |
| EV/EBITDA | 16.23 | 16.23 | 16.50 | 20.14 | 13.01 |
| P/B | 3.19 | 3.19 | 4.55 | 6.24 | 4.75 |
| Growth & Yield | |||||
| Revenue Growth | 6.5% | 6.5% | 17.1% | 18.2% | — |
| EPS Growth | -31.4% | -31.4% | 6.0% | -0.4% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
38.5%
EPS terminal req.
$31.96
Spread vs growth
-69.8%
5Y implied EPS CAGR
26.3%
EPS terminal req.
$38.67
Spread vs growth
-57.7%
10Y implied EPS CAGR
17.9%
EPS terminal req.
$62.28
Spread vs growth
-49.2%
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
-35.6%
Start / end P/E
32.1x → 29.9x
EPS bridge
17.53 → 12.03
Residual
+2.1%
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.