Consumer Cyclical / Auto PartsNYSE
$45.29
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $33.4M · quality 63.3/100
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
31/100
D
Piotroski
6/9
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
$1.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
16.7%
↑Gross Margin
26.6%
↓Debt/Equity
0.51
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
—
FCF margin
9.7%
FCF / Net income
1.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $656.1M · net income $46.9M · FCF $63.9M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $656.1M | $656.1M | $568.5M | $568.2M | $616.1M | $541.5M | $480.2M | $571.7M | $524.1M | $474.9M | $416.3M | $400.4M | $303.5M | $194.3M | $140.0M | $208.8M | $176.8M | $174.3M |
| Net Income | $46.9M | $46.9M | $56.2M | $23.7M | $38.6M | $30.7M | $-86.6M | $49.2M | $43.9M | $55.3M | $39.0M | $44.2M | $40.0M | $11.6M | $6.0M | $19.0M | $1.7M | $9.8M |
| EBITDA | $89.0M | $89.0M | $106.6M | $66.6M | $79.7M | $71.5M | $-55.4M | $105.8M | $92.5M | $89.4M | $86.5M | $89.6M | $81.4M | $36.2M | $26.9M | $48.4M | $33.1M | $41.4M |
| EPS | 1.96 | 1.96 | 2.36 | 0.98 | 1.63 | 1.29 | -3.81 | 2.11 | 1.89 | 2.40 | 1.70 | 1.94 | 1.77 | 0.51 | 0.26 | 0.85 | 0.09 | 0.67 |
| Gross Margin | 26.6% | 26.6% | 25.8% | 23.6% | 24.6% | 26.2% | 26.7% | 29.5% | 29.6% | 30.1% | 32.2% | 33.2% | 38.3% | 33.8% | 31.4% | 34.4% | 34.1% | 32.7% |
| Operating Margin | 11.2% | 11.2% | 15.6% | 7.9% | 9.5% | 9.4% | -15.6% | 15.1% | 14.0% | 14.9% | 16.8% | 19.3% | 23.8% | 14.2% | 13.5% | 19.2% | 12.1% | 16.9% |
| Net Margin | 7.1% | 7.1% | 9.9% | 4.2% | 6.3% | 5.7% | -18.0% | 8.6% | 8.4% | 11.6% | 9.4% | 11.0% | 13.2% | 6.0% | 4.3% | 9.1% | 0.9% | 5.6% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.51 | 0.51 | 0.56 | 0.82 | 0.88 | — | 1.18 | 0.71 | 0.86 | 1.07 | 1.39 | 0.91 | 1.08 | 0.71 | 0.72 | 0.68 | 0.71 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $63.9M | $63.9M | $33.4M | $2.7M | $27.6M | $48.7M | $38.7M | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 16.7% | 16.7% | 21.3% | 10.2% | 16.3% | 14.3% | -43.2% | 15.7% | 15.5% | 21.6% | 17.7% | 22.0% | 23.1% | 7.5% | 3.9% | 11.7% | 1.0% | 9.1% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 15.4% | 15.4% | 0.1% | -7.8% | 13.8% | 12.8% | -16.0% | 9.1% | 10.3% | 14.1% | 4.0% | 31.9% | 56.2% | 38.8% | -32.9% | 18.1% | 1.4% | — |
| EPS Growth | -16.9% | -16.9% | 140.8% | -39.9% | 26.4% | 133.9% | -280.6% | 11.6% | -21.3% | 41.2% | -12.4% | 9.6% | 247.1% | 96.2% | -69.4% | 844.4% | -86.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.0%
EPS terminal req.
$4.02
Spread vs growth
-44.0%
5Y implied EPS CAGR
19.9%
EPS terminal req.
$4.86
Spread vs growth
-36.9%
10Y implied EPS CAGR
14.9%
EPS terminal req.
$7.83
Spread vs growth
-31.8%
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.