Industrials / ConglomeratesNSE
$130.85
+2.03 (+1.58%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $139.6M · quality 64.3/100
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
44/100
C
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
$1.6B
P/E
7.3x
↓EV/EBITDA
4.2x
↓ROE
4.3%
↓Gross Margin
10.3%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+0.0%
FCF CAGR
—
FCF margin
5.7%
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.36B · net income $174.6M · FCF $134.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.36B | $2.36B | $2.40B | $2.35B | $2.35B |
| Net Income | $174.6M | $174.6M | $94.6M | $162.8M | $191.3M |
| EBITDA | $326.5M | $326.5M | $129.4M | $226.6M | $260.4M |
| EPS | — | — | 7.66 | 13.20 | 15.51 |
| Gross Margin | 10.3% | 10.3% | 8.5% | 7.1% | 7.8% |
| Operating Margin | 7.7% | 7.7% | 6.2% | 4.4% | 5.6% |
| Net Margin | 7.4% | 7.4% | 3.9% | 6.9% | 8.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.08 | 0.02 |
| Current Ratio | 18.93 | 18.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $134.7M | $134.7M | $139.6M | $247.1M | $-22.1M |
| Returns | |||||
| ROE | 4.3% | 4.3% | 2.4% | 4.2% | 5.4% |
| Valuation | |||||
| P/E | 7.27 | 7.27 | — | — | — |
| EV/EBITDA | 4.22 | 4.22 | — | — | — |
| P/B | 0.40 | 0.40 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -1.7% | -1.7% | 2.1% | -0.3% | — |
| EPS Growth | — | — | -42.0% | -14.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.7%
Start / end P/E
n/dx → n/dx
EPS bridge
7.66 → n/d
Residual
-1.7%
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.