Basic Materials / Building MaterialsLSE
$135.50
+0.70 (+0.50%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $56.9M · quality 79.3/100
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
36/100
D
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
$343M
P/E
22.6x
↑EV/EBITDA
491.7x
↑ROE
2.2%
↑Gross Margin
62.1%
↑Debt/Equity
0.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.2%
FCF CAGR
-22.9%
FCF margin
4.0%
FCF / Net income
1.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $632.1M · net income $14.4M · FCF $25.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $632.1M | $632.1M | $619.2M | $671.2M | $719.4M |
| Net Income | $14.4M | $14.4M | $31.0M | $18.6M | $26.8M |
| EBITDA | $70.5M | $70.5M | $95.4M | $84.3M | $90.1M |
| EPS | 0.06 | 0.06 | 0.12 | 0.07 | 0.11 |
| Gross Margin | 62.1% | 62.1% | 64.2% | 63.4% | 62.4% |
| Operating Margin | 7.3% | 7.3% | 8.4% | 8.3% | 8.8% |
| Net Margin | 2.3% | 2.3% | 5.0% | 2.8% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.28 | 0.39 | 0.44 |
| Current Ratio | 1.78 | 1.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $25.3M | $25.3M | $65.2M | $56.9M | $55.2M |
| Returns | |||||
| ROE | 2.2% | 2.2% | 4.7% | 2.9% | 4.1% |
| Valuation | |||||
| P/E | 22.58 | 22.58 | 2327.87 | 3646.58 | 2716.81 |
| EV/EBITDA | 491.67 | 491.67 | 757.34 | 804.18 | 808.80 |
| P/B | 52.59 | 52.59 | 109.00 | 105.37 | 110.01 |
| Growth & Yield | |||||
| Revenue Growth | 2.1% | 2.1% | -7.7% | -6.7% | — |
| EPS Growth | -54.1% | -54.1% | 67.1% | -35.4% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
498.8%
EPS terminal req.
$12.02
Spread vs growth
-552.9%
5Y implied EPS CAGR
204.0%
EPS terminal req.
$14.55
Spread vs growth
-258.1%
10Y implied EPS CAGR
82.9%
EPS terminal req.
$23.43
Spread vs growth
-137.0%
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
-45.0%
Start / end P/E
2299.2x → 2517.9x
EPS bridge
0.12 → 0.06
Residual
-5.1%
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.