Consumer Cyclical / Auto PartsNSE
$92.19
-2.17 (-2.30%)
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 21%
FCF escenarios
weak_data · normalized FCF $38.9M · quality 49.0/100
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
39/100
D
Piotroski
7/9
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
17.8x
↑EV/EBITDA
7.4x
↓ROE
12.1%
↑Gross Margin
45.9%
↑Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+26.9%
FCF margin
6.0%
FCF / Net income
1.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.69B · net income $180.5M · FCF $282.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.69B | $4.69B | $3.77B | $3.10B | $3.11B |
| Net Income | $180.5M | $180.5M | $143.7M | $133.2M | $83.7M |
| EBITDA | $539.4M | $539.4M | $405.2M | $340.5M | $274.9M |
| EPS | — | — | 4.12 | 4.48 | 2.93 |
| Gross Margin | 45.9% | 45.9% | 45.5% | 43.0% | 35.9% |
| Operating Margin | 6.8% | 6.8% | 6.8% | 6.5% | 5.5% |
| Net Margin | 3.9% | 3.9% | 3.8% | 4.3% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 0.69 | 0.61 | 1.95 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $282.6M | $282.6M | $-69.6M | $38.9M | $138.4M |
| Returns | |||||
| ROE | 12.1% | 12.1% | 11.4% | 12.0% | 19.8% |
| Valuation | |||||
| P/E | 17.80 | 17.80 | 30.13 | 43.37 | 16.10 |
| EV/EBITDA | 7.42 | 7.42 | 12.54 | 18.75 | 7.46 |
| P/B | 2.16 | 2.16 | 3.45 | 5.20 | 3.19 |
| Growth & Yield | |||||
| Revenue Growth | 24.5% | 24.5% | 21.3% | -0.3% | — |
| EPS Growth | — | — | -8.0% | 52.9% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-36.0%
Start / end P/E
n/dx → n/dx
EPS bridge
4.12 → n/d
Residual
-36.5%
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.