Basic Materials / Specialty ChemicalsNYSE
$41.19
+0.39 (+0.96%)
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 23%
FCF escenarios
weak_data · normalized FCF $42.0M · quality 29.7/100
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
57/100
C
Piotroski
7/9
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
$792M
P/E
10.9x
↓EV/EBITDA
8.3x
↓ROE
9.8%
↑Gross Margin
23.8%
↑Debt/Equity
1.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
+9.3%
FCF margin
3.6%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.88B · net income $56.0M · FCF $67.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $1.88B | $1.88B | $2.09B | $2.15B | $1.98B | $1.68B | $1.67B | $1.64B | $1.56B | $1.48B | $1.42B | $1.63B | $1.55B | $1.48B | $1.55B | $1.47B | $1.19B | $1.12B | $1.36B |
| Net Income | $56.0M | $56.0M | $52.4M | $89.2M | $63.4M | $85.2M | $122.0M | $66.6M | $23.4M | $29.1M | $29.3M | $-72.0M | $-32.4M | $40.4M | $65.6M | $36.9M | $44.1M | $18.8M | $138.0M |
| EBITDA | $220.9M | $220.9M | $213.0M | $252.6M | $196.3M | $214.2M | $210.8M | $176.4M | $131.3M | $173.4M | $146.3M | $29.4M | $77.2M | $130.0M | $154.2M | $171.5M | $126.2M | $121.5M | $161.9M |
| EPS | 2.74 | 2.74 | 2.46 | 4.14 | 2.98 | 3.88 | 5.71 | 3.16 | 1.10 | 1.32 | 1.39 | -3.51 | -1.58 | 1.94 | 3.13 | 1.77 | 2.13 | 0.91 | 6.65 |
| Gross Margin | 23.8% | 23.8% | 20.2% | 19.7% | 17.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 11.7% | 11.7% | 8.4% | 9.0% | 6.8% | 9.3% | 9.4% | 7.6% | 5.4% | 8.4% | 6.6% | -1.8% | 2.1% | 6.8% | 8.1% | 8.4% | 8.2% | 8.4% | 9.5% |
| Net Margin | 3.0% | 3.0% | 2.5% | 4.1% | 3.2% | 5.1% | 7.3% | 4.1% | 1.5% | 2.0% | 2.1% | -4.4% | -2.1% | 2.7% | 4.2% | 2.5% | 3.7% | 1.7% | 10.1% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.78 | 1.78 | 2.09 | 1.87 | 2.26 | 1.92 | 2.24 | 6.05 | 17.42 | 6.66 | 20.39 | -36.89 | 11.52 | 1.79 | 1.97 | 3.19 | 3.33 | 7.65 | — |
| Current Ratio | 2.71 | 2.71 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $67.5M | $67.5M | $42.0M | $25.6M | $-3.0M | $-22.0M | $57.3M | $78.1M | $-31.4M | $34.3M | $69.6M | $87.0M | $-48.3M | $44.7M | $48.9M | $43.7M | $75.4M | $94.3M | $14.8M |
| Returns | |||||||||||||||||||
| ROE | 9.8% | 9.8% | 10.7% | 17.9% | 15.9% | 21.0% | 35.7% | 45.2% | 41.6% | 29.1% | 96.4% | 389.2% | -46.3% | 23.8% | 43.6% | 38.9% | 49.7% | 42.9% | — |
| Valuation | |||||||||||||||||||
| P/E | 10.93 | 10.93 | 12.89 | 11.43 | 9.85 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.26 | 8.26 | 7.76 | 7.46 | 7.63 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.46 | 1.46 | 1.38 | 2.04 | 1.57 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -10.2% | -10.2% | -2.9% | 8.8% | — | 0.6% | 2.0% | 4.8% | 5.9% | 4.2% | -13.0% | 4.6% | 5.2% | -4.9% | 6.1% | 23.2% | 5.9% | -17.6% | — |
| EPS Growth | 11.4% | 11.4% | -40.6% | 38.9% | — | -32.0% | 80.7% | 187.3% | -16.7% | -5.0% | 139.6% | -122.2% | -181.4% | -38.0% | 76.8% | -16.9% | 134.1% | -86.3% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.1%
EPS terminal req.
$3.65
Spread vs growth
1.3%
5Y implied EPS CAGR
10.0%
EPS terminal req.
$4.42
Spread vs growth
1.3%
10Y implied EPS CAGR
10.0%
EPS terminal req.
$7.12
Spread vs growth
1.4%
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
+35.0%
Start / end P/E
12.5x → 15.0x
EPS bridge
2.46 → 2.74
Residual
+2.3%
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.