Basic Materials / Building MaterialsIstanbul
$13.50
+0.09 (+0.67%)
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 $-46.6M · 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
50/100
C
Piotroski
5/9
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
$3.1B
P/E
1350.0x
↑EV/EBITDA
10.3x
↓ROE
0.0%
↑Gross Margin
41.0%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+40.6%
FCF CAGR
—
FCF margin
-1.4%
FCF / Net income
-39.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.24B · net income $1.2M · FCF $-46.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.24B | $3.24B | $2.39B | $1.66B | $1.16B |
| Net Income | $1.2M | $1.2M | $113.3M | $129.0M | $53.6M |
| EBITDA | $391.1M | $391.1M | $286.9M | $284.3M | $195.5M |
| EPS | — | — | 0.49 | 0.69 | 0.23 |
| Gross Margin | 41.0% | 41.0% | 40.4% | 43.1% | 42.6% |
| Operating Margin | 6.9% | 6.9% | 5.2% | 9.6% | 12.5% |
| Net Margin | 0.0% | 0.0% | 4.7% | 7.8% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.29 | 0.29 | 0.83 |
| Current Ratio | 1.47 | 1.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-46.6M | $-46.6M | $-123.1M | $59.3M | $102.8M |
| Returns | |||||
| ROE | 0.0% | 0.0% | 5.4% | 8.9% | 11.4% |
| Valuation | |||||
| P/E | 1350.00 | 1350.00 | 26.51 | 20.30 | — |
| EV/EBITDA | 10.26 | 10.26 | 12.32 | 9.62 | — |
| P/B | 1.30 | 1.30 | 1.41 | 1.82 | — |
| Growth & Yield | |||||
| Revenue Growth | 35.3% | 35.3% | 44.5% | 42.4% | — |
| EPS Growth | — | — | -29.0% | 194.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.49 → n/d
Residual
+3.2%
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.