Industrials / Building Products & EquipmentBSE
$831.35
+18.80 (+2.31%)
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 20%
FCF escenarios
weak_data · normalized FCF $934.8M · quality 49.7/100
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
25/100
D
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
$25.8B
P/E
32.0x
↑EV/EBITDA
15.9x
↑ROE
9.4%
↑Gross Margin
71.6%
↑Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-7.6%
FCF CAGR
—
FCF margin
-25.1%
FCF / Net income
-1.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.72B · net income $806.1M · FCF $-1.43B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.72B | $5.72B | $9.30B | $6.88B | $7.25B |
| Net Income | $806.1M | $806.1M | $1.88B | $873.6M | $658.1M |
| EBITDA | $1.90B | $1.90B | $3.47B | $2.21B | $1.81B |
| EPS | — | — | 60.49 | 28.18 | 21.23 |
| Gross Margin | 71.6% | 71.6% | 66.8% | 64.1% | 49.2% |
| Operating Margin | 20.8% | 20.8% | 30.3% | 24.6% | 18.4% |
| Net Margin | 14.1% | 14.1% | 20.2% | 12.7% | 9.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.47 | 0.68 | 0.90 |
| Cash Flow | |||||
| Free Cash Flow | $-1.43B | $-1.43B | $934.8M | $1.46B | $1.02B |
| Returns | |||||
| ROE | 9.4% | 9.4% | 24.1% | 14.7% | 13.0% |
| Valuation | |||||
| P/E | 31.97 | 31.97 | 13.91 | 16.83 | 13.21 |
| EV/EBITDA | 15.93 | 15.93 | 8.36 | 8.15 | 7.22 |
| P/B | 3.01 | 3.01 | 3.35 | 2.48 | 1.71 |
| Growth & Yield | |||||
| Revenue Growth | -38.5% | -38.5% | 35.3% | -5.2% | — |
| EPS Growth | — | — | 114.7% | 32.7% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.6%
Start / end P/E
n/dx → n/dx
EPS bridge
60.49 → n/d
Residual
-20.7%
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.