Consumer Cyclical / Auto PartsBSE
$62.79
+2.47 (+4.09%)
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 17%
FCF escenarios
weak_data · normalized FCF $-76.0M · quality 39.7/100
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
16/100
F
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
$801M
P/E
28.7x
↑EV/EBITDA
19.4x
↑ROE
-4.9%
↓Gross Margin
24.2%
↓Debt/Equity
1.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
—
FCF margin
-14.8%
FCF / Net income
5.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $746.1M · net income $-20.4M · FCF $-110.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $746.1M | $746.1M | $855.0M | $932.4M | $892.7M |
| Net Income | $-20.4M | $-20.4M | $5.4M | $52.2M | $22.2M |
| EBITDA | $62.0M | $62.0M | $94.6M | $135.1M | $92.1M |
| EPS | -1.68 | -1.68 | 0.49 | 4.94 | 2.11 |
| Gross Margin | 24.2% | 24.2% | 23.2% | 34.4% | 20.8% |
| Operating Margin | -1.1% | -1.1% | 2.7% | 5.6% | 5.0% |
| Net Margin | -2.7% | -2.7% | 0.6% | 5.6% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.07 | 1.07 | 1.25 | 1.23 | 1.26 |
| Cash Flow | |||||
| Free Cash Flow | $-110.6M | $-110.6M | $-76.0M | $-59.8M | $34.3M |
| Returns | |||||
| ROE | -4.9% | -4.9% | 1.7% | 19.8% | 10.5% |
| Valuation | |||||
| P/E | 28.67 | 28.67 | 156.08 | 14.15 | 19.24 |
| EV/EBITDA | 19.39 | 19.39 | 13.23 | 7.67 | 7.55 |
| P/B | 1.83 | 1.83 | 2.59 | 2.80 | 2.03 |
| Growth & Yield | |||||
| Revenue Growth | -12.7% | -12.7% | -8.3% | 4.4% | — |
| EPS Growth | -441.3% | -441.3% | -90.0% | 134.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.49 → -1.68
Residual
-44.8%
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.