Industrials / Building Products & EquipmentNSE
$777.15
-5.20 (-0.66%)
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 $-457.6M · quality 39.3/100
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
45/100
C
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
$9.1B
P/E
28.6x
↑EV/EBITDA
15.8x
↑ROE
19.0%
↑Gross Margin
41.7%
↑Debt/Equity
1.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+104.4%
FCF CAGR
—
FCF margin
-11.5%
FCF / Net income
-1.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.97B · net income $287.4M · FCF $-457.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.97B | $3.97B | $2.44B | $1.64B | $464.1M |
| Net Income | $287.4M | $287.4M | $109.6M | $33.1M | $78.5M |
| EBITDA | $681.5M | $681.5M | $354.3M | $188.8M | $17.7M |
| EPS | — | — | 10.85 | 3.27 | 7.77 |
| Gross Margin | 41.7% | 41.7% | 39.0% | 32.1% | 29.2% |
| Operating Margin | 11.6% | 11.6% | 10.9% | 9.1% | 6.0% |
| Net Margin | 7.2% | 7.2% | 4.5% | 2.0% | 16.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.34 | 1.34 | 4.80 | 5.57 | 2.23 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-457.6M | $-457.6M | $-140.3M | $-485.1M | $-42.3M |
| Returns | |||||
| ROE | 19.0% | 19.0% | 28.8% | 11.4% | 56.1% |
| Valuation | |||||
| P/E | 28.57 | 28.57 | 33.10 | 120.58 | 30.57 |
| EV/EBITDA | 15.80 | 15.80 | 15.27 | 29.60 | 152.61 |
| P/B | 5.85 | 5.85 | 9.52 | 13.68 | 17.14 |
| Growth & Yield | |||||
| Revenue Growth | 62.8% | 62.8% | 48.7% | 253.0% | — |
| EPS Growth | — | — | 231.8% | -57.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+70.5%
Start / end P/E
n/dx → n/dx
EPS bridge
10.85 → n/d
Residual
+70.5%
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.