Industrials / Electrical Equipment & PartsBSE
$212.00
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $673000.00 · quality 43.7/100
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
70/100
B
Piotroski
4/9
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
10.0x
↓EV/EBITDA
7.5x
↓ROE
31.8%
↑Gross Margin
3.6%
↓Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+26.6%
FCF CAGR
—
FCF margin
0.8%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.73B · net income $324.9M · FCF $166.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.73B | $19.73B | $13.82B | $11.00B | $9.72B |
| Net Income | $324.9M | $324.9M | $109.8M | $71.3M | $89.0M |
| EBITDA | $462.0M | $462.0M | $177.8M | $128.7M | $143.1M |
| EPS | — | — | 9.03 | 4.66 | 5.81 |
| Gross Margin | 3.6% | 3.6% | 2.6% | 1.4% | 1.8% |
| Operating Margin | 2.1% | 2.1% | 1.0% | 0.9% | 1.3% |
| Net Margin | 1.6% | 1.6% | 0.8% | 0.6% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.16 | 0.59 | 0.55 |
| Current Ratio | 3.27 | 3.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $166.8M | $166.8M | $-50.2M | $673000.00 | $-46.1M |
| Returns | |||||
| ROE | 31.8% | 31.8% | 15.5% | 19.1% | 29.7% |
| Valuation | |||||
| P/E | 9.99 | 9.99 | 6.87 | — | — |
| EV/EBITDA | 7.51 | 7.51 | 4.71 | — | — |
| P/B | 3.18 | 3.18 | 1.07 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 42.7% | 42.7% | 25.7% | 13.2% | — |
| EPS Growth | — | — | 93.9% | -19.9% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+189.7%
Start / end P/E
n/dx → n/dx
EPS bridge
9.03 → n/d
Residual
+189.3%
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.