Industrials / Building Products & EquipmentIstanbul
$4.00
+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 17%
FCF escenarios
weak_data · normalized FCF $687.5M · quality 39.7/100
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
34/100
D
Piotroski
6/9
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
$10.6B
P/E
N/A
•EV/EBITDA
21.8x
↑ROE
-13.0%
↓Gross Margin
23.7%
↓Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.6%
FCF CAGR
—
FCF margin
7.3%
FCF / Net income
-0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.60B · net income $-1.25B · FCF $776.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.60B | $10.60B | $10.65B | $11.23B | $7.64B |
| Net Income | $-1.25B | $-1.25B | $-3.92B | $605.6M | $2.61B |
| EBITDA | $693.5M | $693.5M | $-626.7M | $1.49B | $3.66B |
| EPS | -0.47 | -0.47 | -1.48 | 0.23 | 0.99 |
| Gross Margin | 23.7% | 23.7% | 16.4% | 26.5% | 40.5% |
| Operating Margin | 15.1% | 15.1% | 7.1% | 15.7% | 30.4% |
| Net Margin | -11.8% | -11.8% | -36.8% | 5.4% | 34.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.57 | 0.63 | 0.60 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $776.2M | $776.2M | $687.5M | $-4.18B | $-2.44B |
| Returns | |||||
| ROE | -13.0% | -13.0% | -36.4% | 5.4% | 35.5% |
| Valuation | |||||
| P/E | — | — | — | 18.39 | 6.62 |
| EV/EBITDA | 21.85 | 21.85 | — | 11.46 | 5.87 |
| P/B | 1.11 | 1.11 | 0.80 | 1.00 | 2.35 |
| Growth & Yield | |||||
| Revenue Growth | -0.5% | -0.5% | -5.2% | 47.1% | — |
| EPS Growth | 68.2% | 68.2% | -743.5% | -76.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.48 → -0.47
Residual
-32.4%
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.