Industrials / Building Products & EquipmentNYSE
$5.16
-0.09 (-1.81%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $114.0M · quality 71.0/100
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
22/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$703M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.4%
↑Gross Margin
38.8%
↑Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2026 · 6 años de histórico normalizado
Revenue CAGR
+8.3%
FCF CAGR
+3.2%
FCF margin
12.9%
FCF / Net income
2.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $884.2M · net income $53.8M · FCF $114.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $884.2M | $884.2M | $884.2M | $963.8M | $1.07B | $1.02B | $549.0M |
| Net Income | $53.8M | $53.8M | $53.8M | $70.4M | $135.7M | $107.7M | $56.8M |
| EBITDA | $157.6M | $157.6M | $159.3M | $193.9M | $281.9M | $224.9M | — |
| EPS | 0.38 | 0.38 | — | 0.49 | 0.92 | 0.73 | 0.86 |
| Gross Margin | 38.8% | 38.8% | 38.8% | 41.3% | 42.2% | 35.8% | 37.1% |
| Operating Margin | 12.6% | 12.6% | 12.7% | 16.5% | 23.0% | 18.4% | 17.2% |
| Net Margin | 6.1% | 6.1% | 6.1% | 7.3% | 12.7% | 10.6% | 10.4% |
| Balance Sheet | |||||||
| Debt/Equity | 0.94 | 0.94 | 0.96 | 1.15 | 1.19 | 1.90 | 4.38 |
| Current Ratio | — | — | 2.65 | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $114.0M | $114.0M | $114.0M | $133.9M | $196.0M | $79.7M | $94.5M |
| Returns | |||||||
| ROE | 9.4% | 9.4% | 9.4% | 13.6% | 26.1% | 28.7% | 40.3% |
| Valuation | |||||||
| P/E | — | — | 17.18 | 15.45 | 14.89 | 13.34 | — |
| EV/EBITDA | — | — | 6.74 | 7.96 | 8.73 | 9.18 | — |
| P/B | — | — | 1.25 | 2.11 | 3.87 | 3.81 | — |
| Growth & Yield | |||||||
| Revenue Growth | -8.3% | -8.3% | -8.3% | -9.6% | 4.6% | — | — |
| EPS Growth | -22.4% | -22.4% | — | -46.7% | 26.0% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.4%
EPS terminal req.
$0.46
Spread vs growth
-28.8%
5Y implied EPS CAGR
7.8%
EPS terminal req.
$0.55
Spread vs growth
-30.3%
10Y implied EPS CAGR
8.9%
EPS terminal req.
$0.89
Spread vs growth
-31.3%
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
-34.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 0.38
Residual
-34.8%
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.