Basic Materials / Building MaterialsBSE
$116.80
+5.55 (+4.73%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-966.4M · quality 72.0/100
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
22/100
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
$937M
P/E
N/A
•EV/EBITDA
N/A
•ROE
32.5%
↑Gross Margin
80.4%
↑Debt/Equity
-2.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-91.6%
FCF / Net income
2.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.20B · net income $-550.2M · FCF $-1.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.20B | $1.20B | $388.6M | — |
| Net Income | $-550.2M | $-550.2M | $-598.5M | $2.03B |
| EBITDA | $-179.5M | $-179.5M | $-553.8M | $2.04B |
| EPS | -68.59 | -68.59 | -376.18 | 252.76 |
| Gross Margin | 80.4% | 80.4% | 5.2% | — |
| Operating Margin | -39.9% | -39.9% | -78.6% | — |
| Net Margin | -45.8% | -45.8% | -154.0% | — |
| Balance Sheet | ||||
| Debt/Equity | -2.06 | -2.06 | -2.02 | -2.26 |
| Cash Flow | ||||
| Free Cash Flow | $-1.10B | $-1.10B | $-966.4M | $350.9M |
| Returns | ||||
| ROE | 32.5% | 32.5% | 52.4% | -326.7% |
| Valuation | ||||
| P/E | — | — | — | 0.60 |
| EV/EBITDA | — | — | — | 0.68 |
| Growth & Yield | ||||
| Revenue Growth | 209.1% | 209.1% | — | — |
| EPS Growth | 81.8% | 81.8% | -248.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-376.18 → -68.59
Residual
+0.7%
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.