Industrials / Building Products & EquipmentBSE
$284.65
+2.85 (+1.01%)
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 22%
FCF escenarios
weak_data · normalized FCF $345.7M · quality 55.0/100
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
62/100
B
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
$3.1B
P/E
10.7x
↓EV/EBITDA
4.8x
↓ROE
7.1%
↑Gross Margin
42.8%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.7%
FCF CAGR
—
FCF margin
15.8%
FCF / Net income
3.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.77B · net income $290.0M · FCF $1.07B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.77B | $6.77B | $6.01B | $6.32B | $5.89B |
| Net Income | $290.0M | $290.0M | $194.6M | $263.7M | $371.1M |
| EBITDA | $665.8M | $665.8M | $580.3M | $706.0M | $844.4M |
| EPS | — | — | 17.78 | 24.09 | 33.90 |
| Gross Margin | 42.8% | 42.8% | 43.3% | 28.4% | 32.2% |
| Operating Margin | 5.4% | 5.4% | 4.9% | 6.7% | 9.7% |
| Net Margin | 4.3% | 4.3% | 3.2% | 4.2% | 6.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.21 | 0.32 | 0.37 |
| Current Ratio | 2.49 | 2.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.07B | $1.07B | $345.7M | $157.5M | $-304.6M |
| Returns | |||||
| ROE | 7.1% | 7.1% | 5.1% | 7.3% | 11.1% |
| Valuation | |||||
| P/E | 10.75 | 10.75 | 13.50 | 15.43 | 10.63 |
| EV/EBITDA | 4.83 | 4.83 | 5.84 | 7.34 | 6.12 |
| P/B | 0.77 | 0.77 | 0.69 | 1.13 | 1.18 |
| Growth & Yield | |||||
| Revenue Growth | 12.7% | 12.7% | -5.0% | 7.3% | — |
| EPS Growth | — | — | -26.2% | -28.9% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+0.3%
Start / end P/E
n/dx → n/dx
EPS bridge
17.78 → n/d
Residual
-0.0%
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.