Consumer Cyclical / Auto PartsBSE
$910.00
+29.05 (+3.30%)
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 $23.9M · quality 38.7/100
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
36/100
D
Piotroski
6/9
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
$3.5B
P/E
23.0x
↑EV/EBITDA
10.4x
↑ROE
10.2%
↑Gross Margin
16.4%
↓Debt/Equity
1.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
-7.8%
FCF margin
1.0%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.53B · net income $122.6M · FCF $83.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.53B | $8.53B | $7.24B | $7.32B | $6.55B |
| Net Income | $122.6M | $122.6M | $142.9M | $133.0M | $119.4M |
| EBITDA | $473.4M | $473.4M | $383.6M | $435.5M | $431.1M |
| EPS | 31.72 | 31.72 | 36.98 | 34.42 | 30.89 |
| Gross Margin | 16.4% | 16.4% | 16.3% | 16.5% | 17.3% |
| Operating Margin | 2.6% | 2.6% | 2.1% | 2.5% | 2.6% |
| Net Margin | 1.4% | 1.4% | 2.0% | 1.8% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.17 | 1.17 | 1.35 | 1.16 | 1.44 |
| Cash Flow | |||||
| Free Cash Flow | $83.3M | $83.3M | $-373.0M | $23.9M | $106.1M |
| Returns | |||||
| ROE | 10.2% | 10.2% | 13.1% | 13.8% | 14.0% |
| Valuation | |||||
| P/E | 22.96 | 22.96 | 19.33 | 15.98 | 15.61 |
| EV/EBITDA | 10.39 | 10.39 | 11.05 | 7.44 | 7.18 |
| P/B | 2.93 | 2.93 | 2.53 | 2.21 | 2.18 |
| Growth & Yield | |||||
| Revenue Growth | 17.8% | 17.8% | -1.1% | 11.7% | — |
| EPS Growth | -14.2% | -14.2% | 7.4% | 11.4% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
36.5%
EPS terminal req.
$80.75
Spread vs growth
-50.8%
5Y implied EPS CAGR
25.2%
EPS terminal req.
$97.70
Spread vs growth
-39.5%
10Y implied EPS CAGR
17.4%
EPS terminal req.
$157.35
Spread vs growth
-31.6%
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
+49.1%
Start / end P/E
16.6x → 28.7x
EPS bridge
36.98 → 31.72
Residual
-10.4%
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.