Industrials / Building Products & EquipmentBSE
$15.75
-0.51 (-3.14%)
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 18%
FCF escenarios
weak_data · normalized FCF $175.3M · quality 45.3/100
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
30/100
D
Piotroski
4/9
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
$1.3B
P/E
315.0x
↑EV/EBITDA
12.2x
↑ROE
0.4%
↓Gross Margin
42.1%
↑Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-4.8%
FCF CAGR
—
FCF margin
19.6%
FCF / Net income
135.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.70B · net income $3.9M · FCF $528.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.70B | $2.70B | $2.98B | $3.48B | $3.12B |
| Net Income | $3.9M | $3.9M | $35.6M | $78.6M | $95.5M |
| EBITDA | $173.0M | $173.0M | $213.2M | $253.4M | $251.3M |
| EPS | — | — | 0.42 | 0.92 | 1.12 |
| Gross Margin | 42.1% | 42.1% | 43.3% | 40.0% | 45.6% |
| Operating Margin | 4.7% | 4.7% | 4.9% | 6.7% | 7.9% |
| Net Margin | 0.1% | 0.1% | 1.2% | 2.3% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 1.19 | 1.30 | 1.28 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $528.8M | $528.8M | $175.3M | $-336.0M | $-173.6M |
| Returns | |||||
| ROE | 0.4% | 0.4% | 3.8% | 8.7% | 11.5% |
| Valuation | |||||
| P/E | 315.00 | 315.00 | 64.29 | — | — |
| EV/EBITDA | 12.18 | 12.18 | 15.88 | — | — |
| P/B | 1.43 | 1.43 | 2.44 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -9.6% | -9.6% | -14.2% | 11.3% | — |
| EPS Growth | — | — | -54.3% | -17.9% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-37.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.42 → n/d
Residual
-38.0%
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.