Industrials / Building Products & EquipmentNYSE
$121.67
+0.00 (+0.00%)
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 n/d · quality 48.0/100
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
11/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$9.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.5%
↓Gross Margin
28.1%
↑Debt/Equity
1.22
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.10B · net income $-522.0M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $10.10B | $10.10B | $9.85B | $8.37B | $9.76B | $8.50B | $7.05B | $7.16B | $7.06B | $6.38B | $5.68B | $5.35B | $5.26B | $5.29B | $5.17B | — | — | — | — |
| Net Income | $-522.0M | $-522.0M | $647.0M | $1.20B | $1.24B | $995.0M | $-383.0M | $405.0M | $545.0M | $289.0M | $393.0M | $330.0M | $226.0M | $204.0M | $-19.0M | $276.0M | $933.0M | $64.0M | $-813.0M |
| EBITDA | $1.05B | $1.05B | $2.16B | $2.25B | $2.25B | $1.94B | $355.0M | $1.24B | $1.24B | $1.17B | $1.04B | $848.0M | $696.0M | — | — | — | — | — | — |
| EPS | -6.22 | -6.22 | 7.37 | 13.14 | 12.70 | 9.54 | -3.53 | 3.68 | 4.89 | 2.55 | 3.41 | 2.79 | 1.91 | 1.71 | -0.16 | 2.23 | 7.37 | 0.50 | -6.38 |
| Gross Margin | 28.1% | 28.1% | 30.9% | 29.0% | 26.8% | 26.1% | 22.8% | 22.5% | 23.1% | 24.6% | 24.3% | 21.6% | 18.6% | 18.2% | 15.4% | — | — | — | — |
| Operating Margin | 3.6% | 3.6% | 15.0% | 19.6% | 17.6% | 16.9% | -2.0% | 11.0% | 11.4% | 12.5% | 12.3% | 10.2% | 7.5% | — | — | — | — | — | — |
| Net Margin | -5.2% | -5.2% | 6.6% | 14.3% | 12.7% | 11.7% | -5.4% | 5.7% | 7.7% | 4.5% | 6.9% | 6.2% | 4.3% | 3.9% | -0.4% | — | — | — | — |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.22 | 1.22 | 1.00 | 0.51 | 0.65 | 0.69 | 0.80 | 0.64 | 0.78 | 0.58 | 0.55 | 0.46 | 0.54 | 0.53 | 0.59 | 0.52 | 0.45 | — | — |
| Returns | |||||||||||||||||||
| ROE | -13.5% | -13.5% | 12.7% | 23.2% | 27.1% | 23.2% | -9.8% | 8.7% | 12.7% | 6.9% | 10.2% | 8.8% | 6.1% | 5.4% | -0.5% | 7.5% | 25.6% | 2.3% | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 2.6% | 2.6% | 17.7% | -14.2% | 14.9% | 20.5% | -1.5% | 1.5% | 10.5% | 12.5% | 6.1% | 1.7% | -0.7% | 2.4% | — | — | — | — | — |
| EPS Growth | -184.4% | -184.4% | -43.9% | 3.5% | 33.1% | 370.3% | -195.9% | -24.7% | 91.8% | -25.2% | 22.2% | 46.1% | 11.7% | 1168.7% | -107.2% | -69.7% | 1374.0% | 107.8% | — |
Revenue, Net Income & Free Cash Flow ($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.
Unavailable: positive start/end prices are required.