Basic Materials / Specialty ChemicalsBSE
$88.70
+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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $37.7M · quality 62.3/100
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
48/100
C
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
$813M
P/E
12.1x
↓EV/EBITDA
8.7x
↓ROE
4.9%
↑Gross Margin
20.5%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-6.7%
FCF CAGR
-35.4%
FCF margin
5.2%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $719.9M · net income $67.0M · FCF $37.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $719.9M | $719.9M | $743.6M | $766.7M | $887.0M |
| Net Income | $67.0M | $67.0M | $106.6M | $241.6M | $81.0M |
| EBITDA | $93.2M | $93.2M | $151.7M | $286.4M | $116.9M |
| EPS | — | — | 11.67 | 26.36 | 8.84 |
| Gross Margin | 20.5% | 20.5% | 19.3% | 19.1% | 20.7% |
| Operating Margin | 6.5% | 6.5% | 6.5% | 8.5% | 11.2% |
| Net Margin | 9.3% | 9.3% | 14.3% | 31.5% | 9.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 2.59 | 2.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.7M | $37.7M | $12.8M | $69.7M | $140.0M |
| Returns | |||||
| ROE | 4.9% | 4.9% | 8.1% | 19.6% | 8.1% |
| Valuation | |||||
| P/E | 12.13 | 12.13 | 9.79 | — | — |
| EV/EBITDA | 8.71 | 8.71 | 6.84 | — | — |
| P/B | 0.59 | 0.59 | 0.79 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -3.2% | -3.2% | -3.0% | -13.6% | — |
| EPS Growth | — | — | -55.7% | 198.2% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.8%
Start / end P/E
n/dx → n/dx
EPS bridge
11.67 → n/d
Residual
-21.4%
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.