Basic Materials / Specialty ChemicalsBSE
$561.00
-2.60 (-0.46%)
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 $217.7M · quality 74.7/100
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
55/100
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
$3.2B
P/E
29.2x
↑EV/EBITDA
8.6x
↓ROE
3.0%
↑Gross Margin
54.1%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-8.3%
FCF CAGR
-21.3%
FCF margin
10.3%
FCF / Net income
2.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.90B · net income $110.4M · FCF $297.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.90B | $2.90B | $2.87B | $3.31B | $3.75B |
| Net Income | $110.4M | $110.4M | $-22.5M | $167.9M | $395.0M |
| EBITDA | $365.8M | $365.8M | $197.0M | $427.5M | $781.3M |
| EPS | — | — | -3.91 | 29.22 | 68.73 |
| Gross Margin | 54.1% | 54.1% | 48.3% | 50.2% | 50.6% |
| Operating Margin | 3.6% | 3.6% | -1.7% | 5.7% | 10.7% |
| Net Margin | 3.8% | 3.8% | -0.8% | 5.1% | 10.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.05 | 0.07 |
| Current Ratio | 3.22 | 3.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $297.9M | $297.9M | $137.8M | $217.7M | $611.2M |
| Returns | |||||
| ROE | 3.0% | 3.0% | -0.6% | 4.7% | 11.2% |
| Valuation | |||||
| P/E | 29.19 | 29.19 | — | — | — |
| EV/EBITDA | 8.65 | 8.65 | 17.44 | — | — |
| P/B | 0.89 | 0.89 | 0.97 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1.0% | 1.0% | -13.3% | -11.9% | — |
| EPS Growth | — | — | -113.4% | -57.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-6.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.91 → n/d
Residual
-6.3%
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.