Industrials / Infrastructure OperationsBSE
$166.70
-0.90 (-0.54%)
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 $-113.5M · 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
62/100
B
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
$3.7B
P/E
14.0x
↓EV/EBITDA
9.5x
↓ROE
12.9%
↑Gross Margin
77.3%
↑Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
-43.5%
FCF margin
0.3%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.48B · net income $262.3M · FCF $8.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.48B | $3.48B | $3.07B | $3.34B | $2.68B |
| Net Income | $262.3M | $262.3M | $227.2M | $173.0M | $157.5M |
| EBITDA | $476.5M | $476.5M | $440.7M | $345.8M | $275.9M |
| EPS | 11.90 | 11.90 | 10.11 | 9.06 | 8.24 |
| Gross Margin | 77.3% | 77.3% | 63.4% | 67.1% | 88.2% |
| Operating Margin | 9.5% | 9.5% | 10.1% | 8.1% | 9.6% |
| Net Margin | 7.5% | 7.5% | 7.4% | 5.2% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.36 | 0.58 | 0.36 |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $8.9M | $8.9M | $-262.2M | $-113.5M | $49.5M |
| Returns | |||||
| ROE | 12.9% | 12.9% | 12.9% | 17.0% | 18.3% |
| Valuation | |||||
| P/E | 14.01 | 14.01 | 15.78 | — | — |
| EV/EBITDA | 9.48 | 9.48 | 9.55 | — | — |
| P/B | 1.81 | 1.81 | 2.03 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 13.4% | 13.4% | -7.9% | 24.6% | — |
| EPS Growth | 17.7% | 17.7% | 11.6% | 10.0% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.5%
EPS terminal req.
$14.79
Spread vs growth
10.2%
5Y implied EPS CAGR
8.5%
EPS terminal req.
$17.90
Spread vs growth
9.2%
10Y implied EPS CAGR
9.3%
EPS terminal req.
$28.83
Spread vs growth
8.5%
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
+13.7%
Start / end P/E
14.6x → 14.0x
EPS bridge
10.11 → 11.90
Residual
-0.7%
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.