Industrials / Building Products & EquipmentBSE
$149.30
+2.75 (+1.88%)
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 18%
FCF escenarios
weak_data · normalized FCF $54.2M · quality 46.0/100
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
48/100
C
Piotroski
3/9
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
$1.4B
P/E
14.9x
↓EV/EBITDA
6.3x
↓ROE
10.2%
↑Gross Margin
39.5%
↑Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
-10.5%
FCF / Net income
-1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $914.0M · net income $91.1M · FCF $-96.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $914.0M | $914.0M | $781.3M | $749.1M | $844.7M |
| Net Income | $91.1M | $91.1M | $233.0M | $58.4M | $43.9M |
| EBITDA | $168.6M | $168.6M | $300.6M | $127.5M | $109.9M |
| EPS | — | — | 25.66 | 6.43 | 4.83 |
| Gross Margin | 39.5% | 39.5% | 38.6% | 51.8% | 43.2% |
| Operating Margin | 10.0% | 10.0% | 6.3% | 10.4% | 9.0% |
| Net Margin | 10.0% | 10.0% | 29.8% | 7.8% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.07 | 0.26 | 0.37 |
| Current Ratio | 3.61 | 3.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-96.1M | $-96.1M | $54.2M | $63.3M | $-4.5M |
| Returns | |||||
| ROE | 10.2% | 10.2% | 28.8% | 9.8% | 8.0% |
| Valuation | |||||
| P/E | 14.90 | 14.90 | 4.49 | 18.07 | 13.38 |
| EV/EBITDA | 6.35 | 6.35 | 2.21 | 8.68 | 6.29 |
| P/B | 1.52 | 1.52 | 1.29 | 1.78 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | 17.0% | 17.0% | 4.3% | -11.3% | — |
| EPS Growth | — | — | 299.1% | 33.0% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-14.6%
Start / end P/E
n/dx → n/dx
EPS bridge
25.66 → n/d
Residual
-15.3%
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.