Industrials / Engineering & ConstructionBSE
$170.20
+1.55 (+0.92%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $78.2M · quality 68.7/100
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
38/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.8B
P/E
26.4x
↑EV/EBITDA
16.8x
↑ROE
30.4%
↑Gross Margin
24.9%
↓Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+52.3%
FCF CAGR
+23.6%
FCF margin
4.3%
FCF / Net income
0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.79B · net income $220.8M · FCF $119.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.79B | $2.79B | $1.82B | $1.20B |
| Net Income | $220.8M | $220.8M | $74.1M | $62.4M |
| EBITDA | $357.9M | $357.9M | $145.2M | $125.7M |
| EPS | — | — | 2.16 | 1.82 |
| Gross Margin | 24.9% | 24.9% | 24.5% | 28.2% |
| Operating Margin | 12.4% | 12.4% | 7.2% | 8.8% |
| Net Margin | 7.9% | 7.9% | 4.1% | 5.2% |
| Balance Sheet | ||||
| Debt/Equity | 0.26 | 0.26 | 0.52 | 0.59 |
| Current Ratio | 1.55 | 1.55 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $119.6M | $119.6M | $29.8M | $78.2M |
| Returns | ||||
| ROE | 30.4% | 30.4% | 14.6% | 14.4% |
| Valuation | ||||
| P/E | 26.43 | 26.43 | — | — |
| EV/EBITDA | 16.79 | 16.79 | — | — |
| P/B | 8.02 | 8.02 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 53.0% | 53.0% | 51.6% | — |
| EPS Growth | — | — | 18.8% | — |
Revenue, Net Income & Free Cash Flow ($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.
Total return
-10.5%
Start / end P/E
n/dx → n/dx
EPS bridge
2.16 → n/d
Residual
-10.5%
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.