Industrials / Building Products & EquipmentNasdaqCM
$81.89
+4.44 (+5.73%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $41.9M · quality 55.0/100
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
47/100
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
$976M
P/E
29.9x
↑EV/EBITDA
14.8x
↑ROE
20.0%
↑Gross Margin
26.2%
↑Debt/Equity
0.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2014–2025 · 11 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
6.5%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $646.8M · net income $39.1M · FCF $41.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | $646.8M | $646.8M | $518.8M | $516.4M | $496.8M | $490.4M | $568.2M | $553.3M | $546.5M | $485.7M | — | $0.00 | — |
| Net Income | $39.1M | $39.1M | $30.9M | $20.8M | $6.8M | $6.7M | $5.8M | $-1.8M | $-1.8M | $712000.00 | — | $-339604.00 | — |
| EBITDA | $69.9M | $69.9M | $53.7M | $38.4M | $19.9M | $19.9M | $23.3M | $14.4M | $6.8M | $15.1M | — | $2.2M | — |
| EPS | 3.23 | 3.23 | 2.57 | 1.76 | 0.64 | 0.66 | 0.72 | -0.23 | -0.52 | -0.13 | — | — | — |
| Gross Margin | 26.2% | 26.2% | 27.8% | 23.1% | 18.9% | 17.5% | 14.3% | 13.0% | 10.9% | 13.5% | — | — | — |
| Operating Margin | 8.0% | 8.0% | 8.2% | 5.8% | 2.9% | 2.9% | 3.0% | 1.5% | 0.2% | 1.2% | — | — | — |
| Net Margin | 6.0% | 6.0% | 6.0% | 4.0% | 1.4% | 1.4% | 1.0% | -0.3% | -0.3% | 0.1% | — | — | — |
| Balance Sheet | |||||||||||||
| Debt/Equity | 0.29 | 0.29 | 0.32 | 0.35 | 0.53 | 0.34 | 0.68 | 0.83 | 0.51 | 0.43 | 0.45 | — | — |
| Current Ratio | 1.71 | 1.71 | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||
| Free Cash Flow | $41.9M | $41.9M | $29.3M | $55.1M | $34.4M | $-25.0M | $38.3M | $-3.6M | $21.4M | $-7.4M | — | — | — |
| Returns | |||||||||||||
| ROE | 20.0% | 20.0% | 20.1% | 17.2% | 7.1% | 7.6% | 10.8% | -3.8% | -4.0% | 1.5% | — | -6.8% | — |
| Valuation | |||||||||||||
| P/E | 29.89 | 29.89 | 36.62 | 24.02 | 17.78 | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.79 | 14.79 | 21.14 | 12.54 | 6.82 | — | — | — | — | — | — | — | — |
| P/B | 5.06 | 5.06 | 7.38 | 4.13 | 1.27 | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||
| Revenue Growth | 24.7% | 24.7% | 0.5% | 3.9% | — | -13.7% | 2.7% | 1.2% | 12.5% | — | — | — | — |
| EPS Growth | 25.7% | 25.7% | 46.0% | 175.0% | — | -8.3% | 413.0% | 55.8% | -300.0% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
31.0%
EPS terminal req.
$7.27
Spread vs growth
-5.3%
5Y implied EPS CAGR
22.2%
EPS terminal req.
$8.79
Spread vs growth
3.5%
10Y implied EPS CAGR
15.9%
EPS terminal req.
$14.16
Spread vs growth
9.8%
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
-36.1%
Start / end P/E
49.9x → 25.4x
EPS bridge
2.57 → 3.23
Residual
-12.6%
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.