Basic Materials / Specialty ChemicalsBSE
$920.25
-5.95 (-0.64%)
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 $245.9M · quality 40.7/100
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
41/100
C
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
$11.0B
P/E
15.9x
↓EV/EBITDA
11.0x
↑ROE
24.2%
↑Gross Margin
70.2%
↑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
+6.4%
FCF CAGR
—
FCF margin
14.1%
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.15B · net income $699.8M · FCF $444.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.15B | $3.15B | $2.84B | $2.57B | $2.61B |
| Net Income | $699.8M | $699.8M | $738.7M | $671.2M | $464.4M |
| EBITDA | $965.4M | $965.4M | $1.00B | $907.4M | $628.9M |
| EPS | — | — | 62.00 | 55.93 | 38.70 |
| Gross Margin | 70.2% | 70.2% | 69.0% | 65.2% | 46.7% |
| Operating Margin | 26.4% | 26.4% | 30.9% | 32.2% | 22.7% |
| Net Margin | 22.2% | 22.2% | 26.0% | 26.1% | 17.8% |
| Cash Flow | |||||
| Free Cash Flow | $444.1M | $444.1M | $130.2M | $245.9M | $-16.4M |
| Returns | |||||
| ROE | 24.2% | 24.2% | 32.2% | 40.4% | 43.8% |
| Valuation | |||||
| P/E | 15.86 | 15.86 | 19.71 | — | — |
| EV/EBITDA | 11.03 | 11.03 | 14.10 | — | — |
| P/B | 3.82 | 3.82 | 6.35 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.8% | 10.8% | 10.4% | -1.5% | — |
| EPS Growth | — | — | 10.9% | 44.5% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-32.0%
Start / end P/E
n/dx → n/dx
EPS bridge
62.00 → n/d
Residual
-32.9%
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.