Industrials / Building Products & EquipmentBSE
$1115.65
+14.20 (+1.29%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.8B · quality 69.7/100
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
44/100
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
$177.7B
P/E
43.8x
↑EV/EBITDA
27.0x
↑ROE
10.7%
↑Gross Margin
54.3%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
+21.4%
FCF margin
6.1%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.28B · net income $2.94B · FCF $2.80B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $46.28B | $46.28B | $44.64B | $43.72B | $36.97B |
| Net Income | $2.94B | $2.94B | $4.22B | $3.44B | $3.77B |
| EBITDA | $6.68B | $6.68B | $7.49B | $6.17B | $6.38B |
| EPS | 18.47 | 18.47 | 26.48 | 21.62 | 23.68 |
| Gross Margin | 54.3% | 54.3% | 54.6% | 55.9% | 55.3% |
| Operating Margin | 10.2% | 10.2% | 12.6% | 10.5% | 13.4% |
| Net Margin | 6.4% | 6.4% | 9.5% | 7.9% | 10.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.09 | 0.11 | 0.08 |
| Cash Flow | |||||
| Free Cash Flow | $2.80B | $2.80B | $2.97B | $638.5M | $1.57B |
| Returns | |||||
| ROE | 10.7% | 10.7% | 16.1% | 14.8% | 17.8% |
| Valuation | |||||
| P/E | 43.79 | 43.79 | 47.37 | 48.59 | 43.85 |
| EV/EBITDA | 27.01 | 27.01 | 26.89 | 27.53 | 26.11 |
| P/B | 6.48 | 6.48 | 7.64 | 7.19 | 7.79 |
| Growth & Yield | |||||
| Revenue Growth | 3.7% | 3.7% | 2.1% | 18.3% | — |
| EPS Growth | -30.2% | -30.2% | 22.5% | -8.7% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
75.0%
EPS terminal req.
$99.00
Spread vs growth
-105.3%
5Y implied EPS CAGR
45.3%
EPS terminal req.
$119.78
Spread vs growth
-75.6%
10Y implied EPS CAGR
26.4%
EPS terminal req.
$192.91
Spread vs growth
-56.7%
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
+7.8%
Start / end P/E
39.6x → 60.4x
EPS bridge
26.48 → 18.47
Residual
-15.9%
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.