Industrials / Building Products & EquipmentNasdaqGS
$37.74
-0.91 (-2.35%)
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 $157.4M · quality 67.0/100
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
30/100
D
Piotroski
3/9
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
$1.1B
P/E
18.1x
↑EV/EBITDA
7.0x
↓ROE
-4.7%
↓Gross Margin
26.9%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+0.8%
FCF CAGR
+1.9%
FCF margin
10.6%
FCF / Net income
-2.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.14B · net income $-44.4M · FCF $120.9M
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 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $1.14B | $1.14B | $1.02B | $1.05B | $1.39B | $1.34B | $1.03B | $898.2M | $837.1M | $986.9M | $1.01B | $1.04B | $862.1M | $827.6M | $790.1M | $766.6M | $637.5M | $639.1M | $986.8M |
| Net Income | $-44.4M | $-44.4M | $137.3M | $110.5M | $82.4M | $75.6M | $64.6M | $65.1M | $63.8M | $62.6M | $33.7M | $23.4M | $-81.8M | $-5.6M | $12.6M | $16.5M | $-91.1M | $-52.0M | $24.1M |
| EBITDA | $152.6M | $152.6M | $164.8M | $142.5M | $156.3M | $129.0M | $128.1M | $98.4M | $98.6M | $114.5M | $97.6M | $79.3M | $-45.0M | $48.5M | $66.6M | $62.3M | $-96.6M | $-13.8M | $90.6M |
| EPS | -1.48 | -1.48 | 4.46 | 3.59 | 2.56 | 2.29 | 1.96 | 1.99 | 1.96 | 1.94 | 1.05 | 0.74 | -2.63 | -0.18 | 0.41 | 0.54 | -3.01 | -1.73 | 0.80 |
| Gross Margin | 26.9% | 26.9% | 29.5% | 26.9% | 22.9% | 21.6% | 24.8% | 24.5% | 25.2% | 24.0% | 24.3% | 18.0% | 16.2% | 19.1% | 18.9% | 18.9% | 16.3% | 18.7% | 20.1% |
| Operating Margin | 10.8% | 10.8% | 14.2% | 11.8% | 9.4% | 7.2% | 10.4% | 9.0% | 9.7% | 9.4% | 7.3% | 4.7% | -8.2% | 2.6% | 5.1% | 4.7% | -11.4% | -5.8% | 6.5% |
| Net Margin | -3.9% | -3.9% | 13.4% | 10.6% | 5.9% | 5.6% | 6.3% | 7.2% | 7.6% | 6.3% | 3.3% | 2.3% | -9.5% | -0.7% | 1.6% | 2.2% | -14.3% | -8.1% | 2.4% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.06 | 0.06 | 0.04 | 0.05 | 0.14 | 0.03 | 0.12 | 0.00 | 0.00 | 0.39 | 0.45 | 0.51 | 0.54 | 0.45 | 0.43 | 0.45 | 0.47 | 0.49 | — |
| Current Ratio | 1.41 | 1.41 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $120.9M | $120.9M | $157.4M | $205.6M | $82.6M | $5.4M | $76.0M | $121.2M | $87.2M | $58.7M | $113.2M | $74.8M | $9.3M | $45.4M | $38.7M | $35.1M | $61.0M | $121.3M | $88.2M |
| Returns | |||||||||||||||||||
| ROE | -4.7% | -4.7% | 13.1% | 12.1% | 10.0% | 9.2% | 8.7% | 9.7% | 10.7% | 11.8% | 7.3% | 5.7% | -21.1% | -1.2% | 2.7% | 3.6% | -20.7% | -9.8% | — |
| Valuation | |||||||||||||||||||
| P/E | 18.06 | 18.06 | 13.26 | 21.73 | 18.50 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.04 | 7.04 | 9.67 | 16.48 | 10.39 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.19 | 1.19 | 1.74 | 2.62 | 1.85 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 11.0% | 11.0% | -2.3% | -24.7% | — | 29.8% | 15.0% | 7.3% | -15.2% | -2.1% | -3.2% | 20.7% | 4.2% | 4.7% | 3.1% | 20.3% | -0.3% | -35.2% | — |
| EPS Growth | -133.2% | -133.2% | 24.2% | 40.2% | — | 16.8% | -1.5% | 1.5% | 1.0% | 84.8% | 41.9% | 128.1% | -1361.1% | -143.9% | -24.1% | 117.9% | -74.0% | -316.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.6%
Start / end P/E
n/dx → n/dx
EPS bridge
4.46 → -1.48
Residual
-35.6%
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.