Consumer Cyclical / Auto PartsNSE
$356.45
-3.65 (-1.01%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $658.0M · quality 55.3/100
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
65/100
B
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
$34.5B
P/E
24.2x
↑EV/EBITDA
13.8x
↑ROE
14.8%
↑Gross Margin
60.7%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
+89.5%
FCF margin
10.2%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.35B · net income $1.43B · FCF $1.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.35B | $13.35B | $11.99B | $10.72B | $10.35B |
| Net Income | $1.43B | $1.43B | $794.4M | $2.39B | $939.8M |
| EBITDA | $2.60B | $2.60B | $1.72B | $3.81B | $1.88B |
| EPS | — | — | 8.20 | 24.71 | 9.70 |
| Gross Margin | 60.7% | 60.7% | 61.8% | 53.5% | 53.0% |
| Operating Margin | 13.1% | 13.1% | 12.7% | 12.6% | 13.1% |
| Net Margin | 10.7% | 10.7% | 6.6% | 22.3% | 9.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.20 | 0.21 | 0.49 |
| Current Ratio | 2.26 | 2.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.36B | $1.36B | $17.9M | $658.0M | $199.8M |
| Returns | |||||
| ROE | 14.8% | 14.8% | 8.7% | 27.8% | 14.1% |
| Valuation | |||||
| P/E | 24.20 | 24.20 | 26.27 | 11.79 | 13.82 |
| EV/EBITDA | 13.80 | 13.80 | 12.91 | 7.72 | 8.32 |
| P/B | 3.59 | 3.59 | 2.27 | 3.28 | 1.95 |
| Growth & Yield | |||||
| Revenue Growth | 11.4% | 11.4% | 11.8% | 3.6% | — |
| EPS Growth | — | — | -66.8% | 154.7% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+34.1%
Start / end P/E
n/dx → n/dx
EPS bridge
8.20 → n/d
Residual
+30.7%
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.