Consumer Cyclical / Auto PartsNYSE
$288.52
+9.61 (+3.45%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $126.9M · quality 55.7/100
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
53/100
C
Piotroski
4/9
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
$15.2B
P/E
128.2x
↑EV/EBITDA
52.4x
↑ROE
10.2%
↑Gross Margin
23.0%
↓Debt/Equity
0.37
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2026 · 16 años de histórico normalizado
Revenue CAGR
+6.5%
FCF CAGR
+29.9%
FCF margin
3.3%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.18B · net income $121.5M · FCF $105.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $3.18B | $3.18B | $2.58B | $2.41B | $2.30B | $2.05B | $1.81B | $1.98B | $2.21B | $2.10B | $1.50B | $1.35B | $1.50B | $1.48B | $1.38B | $1.58B | $1.45B | $1.16B |
| Net Income | $121.5M | $121.5M | $184.0M | $161.5M | $153.1M | $85.2M | $-210.7M | $-2.2M | $84.8M | $22.2M | $14.2M | $-1.6M | $21.8M | $130.4M | $-24.2M | $38.5M | $5.2M | $-31.8M |
| EBITDA | $297.8M | $297.8M | $358.1M | $294.8M | $200.5M | $174.0M | $-29.1M | $115.0M | $186.6M | $168.9M | $100.6M | $87.3M | $104.3M | $95.3M | $55.2M | $125.2M | $99.4M | $68.7M |
| EPS | — | — | 3.42 | 3.03 | 2.90 | 1.62 | -4.11 | -0.04 | 1.65 | 0.43 | 0.29 | -0.03 | 0.45 | 2.72 | -0.52 | 0.82 | 0.11 | -0.81 |
| Gross Margin | 23.0% | 23.0% | 24.9% | 21.8% | 16.9% | 15.1% | 16.2% | 15.6% | 16.5% | 17.0% | 16.9% | 17.3% | 16.5% | 16.1% | 15.2% | 16.3% | 16.0% | 14.8% |
| Operating Margin | 11.7% | 11.7% | 12.1% | 10.5% | 6.8% | 5.8% | -5.4% | 1.9% | 5.0% | 4.4% | 2.8% | 2.7% | 3.5% | 2.5% | -0.0% | 4.3% | 3.0% | 0.4% |
| Net Margin | 3.8% | 3.8% | 7.1% | 6.7% | 6.7% | 4.2% | -11.7% | -0.1% | 3.8% | 1.1% | 0.9% | -0.1% | 1.5% | 8.8% | -1.8% | 2.4% | 0.4% | -2.7% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.37 | 0.37 | 0.39 | 0.58 | 0.59 | — | — | — | — | — | — | 0.33 | 0.35 | 0.30 | 0.48 | 0.44 | 0.39 | — |
| Current Ratio | 1.94 | 1.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $105.4M | $105.4M | $129.3M | $126.9M | $56.8M | $-28.8M | $117.1M | $-13.4M | $29.4M | $53.2M | $-22.7M | $9.6M | $5.2M | $51.4M | $-1.0M | $-18.6M | $-34.3M | $1.6M |
| Returns | ||||||||||||||||||
| ROE | 10.2% | 10.2% | 20.2% | 21.6% | 25.8% | 18.9% | -60.4% | -0.5% | 15.9% | 4.5% | 3.4% | -0.4% | 6.1% | 30.7% | -9.1% | 11.8% | 1.5% | — |
| Valuation | ||||||||||||||||||
| P/E | 128.23 | 128.23 | 20.49 | 32.21 | 7.10 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 52.37 | 52.37 | 11.33 | 18.94 | 6.84 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 12.75 | 12.75 | 4.15 | 6.97 | 1.83 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 23.1% | 23.1% | 7.3% | 4.8% | — | 13.4% | -8.5% | -10.7% | 5.2% | 39.9% | 11.1% | -9.6% | 1.3% | 7.4% | -12.8% | 8.9% | 24.6% | — |
| EPS Growth | — | — | 12.9% | 4.5% | — | 139.4% | -10175.0% | -102.4% | 283.7% | 48.3% | 1066.7% | -106.7% | -83.5% | 623.1% | -163.4% | 645.5% | 113.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+217.8%
Start / end P/E
n/dx → n/dx
EPS bridge
3.42 → n/d
Residual
+217.8%
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.