Industrials / Building Products & EquipmentNSE
$74.50
-0.16 (-0.21%)
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 $26.3M · 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
25/100
D
Piotroski
6/9
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
$3.9B
P/E
354.8x
↑EV/EBITDA
13.9x
↑ROE
0.5%
↓Gross Margin
23.4%
↓Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-7.1%
FCF CAGR
—
FCF margin
-2.4%
FCF / Net income
-12.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.87B · net income $11.3M · FCF $-140.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.87B | $5.87B | $7.22B | $8.66B | $7.32B |
| Net Income | $11.3M | $11.3M | $-42.7M | $219.3M | $-230.1M |
| EBITDA | $343.9M | $343.9M | $319.6M | $564.7M | $-74.6M |
| EPS | — | — | -0.84 | 4.42 | -4.64 |
| Gross Margin | 23.4% | 23.4% | 22.6% | 19.5% | 10.5% |
| Operating Margin | 3.1% | 3.1% | 1.9% | 5.5% | -2.3% |
| Net Margin | 0.2% | 0.2% | -0.6% | 2.5% | -3.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.52 | 0.88 | 0.95 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-140.0M | $-140.0M | $26.3M | $183.0M | $-31.8M |
| Returns | |||||
| ROE | 0.5% | 0.5% | -2.1% | 14.5% | -17.7% |
| Valuation | |||||
| P/E | 354.76 | 354.76 | — | 31.31 | — |
| EV/EBITDA | 13.93 | 13.93 | 19.80 | 14.50 | — |
| P/B | 1.77 | 1.77 | 2.62 | 4.53 | 4.01 |
| Growth & Yield | |||||
| Revenue Growth | -18.6% | -18.6% | -16.6% | 18.3% | — |
| EPS Growth | — | — | -119.0% | 195.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-49.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.84 → n/d
Residual
-49.9%
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.