Industrials / Building Products & EquipmentBSE
$31.63
+0.14 (+0.44%)
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 19%
FCF escenarios
weak_data · normalized FCF $-6.5M · quality 51.3/100
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
47/100
C
Piotroski
7/9
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
$1.9B
P/E
15.3x
↓EV/EBITDA
8.3x
↓ROE
2.7%
↓Gross Margin
68.7%
↑Debt/Equity
0.32
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.1%
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.02B · net income $99.2M · FCF $-6.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.02B | $2.02B | $1.86B | $1.72B | $1.23B |
| Net Income | $99.2M | $99.2M | $51.3M | $66.0M | $21.5M |
| EBITDA | $373.7M | $373.7M | $331.0M | $305.3M | $257.8M |
| EPS | 1.64 | 1.64 | 0.88 | 1.07 | 0.39 |
| Gross Margin | 68.7% | 68.7% | 70.0% | 71.3% | 69.3% |
| Operating Margin | 12.0% | 12.0% | 11.8% | 11.5% | 12.8% |
| Net Margin | 4.9% | 4.9% | 2.8% | 3.8% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.34 | 0.37 | 0.27 |
| Cash Flow | |||||
| Free Cash Flow | $-6.5M | $-6.5M | $213.9M | $-397.1M | $137.8M |
| Returns | |||||
| ROE | 2.7% | 2.7% | 1.4% | 1.9% | 0.6% |
| Valuation | |||||
| P/E | 15.28 | 15.28 | 58.87 | 32.08 | 72.44 |
| EV/EBITDA | 8.29 | 8.29 | 12.81 | 11.23 | 9.43 |
| P/B | 0.51 | 0.51 | 0.83 | 0.60 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | 8.8% | 8.8% | 8.1% | 40.2% | — |
| EPS Growth | 85.6% | 85.6% | -17.5% | 174.4% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.6%
EPS terminal req.
$2.81
Spread vs growth
66.0%
5Y implied EPS CAGR
15.7%
EPS terminal req.
$3.40
Spread vs growth
69.9%
10Y implied EPS CAGR
12.8%
EPS terminal req.
$5.47
Spread vs growth
72.8%
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
-21.3%
Start / end P/E
46.4x → 19.3x
EPS bridge
0.88 → 1.64
Residual
-50.0%
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.