Consumer Cyclical / Auto PartsBSE
$117.70
-0.71 (-0.61%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $272.0M · quality 80.3/100
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
61/100
B
Piotroski
5/9
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
$10.7B
P/E
23.4x
↑EV/EBITDA
16.9x
↑ROE
18.8%
↑Gross Margin
54.1%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.8%
FCF CAGR
-1.5%
FCF margin
12.9%
FCF / Net income
0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.37B · net income $458.0M · FCF $304.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.37B | $2.37B | $2.02B | $1.98B | $1.84B |
| Net Income | $458.0M | $458.0M | $359.8M | $312.3M | $288.7M |
| EBITDA | $632.9M | $632.9M | $511.5M | $468.1M | $430.7M |
| EPS | — | — | 3.95 | 3.43 | 3.17 |
| Gross Margin | 54.1% | 54.1% | 52.7% | 48.8% | 49.8% |
| Operating Margin | 20.5% | 20.5% | 17.6% | 16.9% | 17.3% |
| Net Margin | 19.3% | 19.3% | 17.8% | 15.8% | 15.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.01 | 0.03 |
| Current Ratio | 6.32 | 6.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $304.4M | $304.4M | $233.0M | $272.0M | $318.5M |
| Returns | |||||
| ROE | 18.8% | 18.8% | 16.7% | 15.7% | 16.0% |
| Valuation | |||||
| P/E | 23.40 | 23.40 | 26.11 | — | — |
| EV/EBITDA | 16.92 | 16.92 | 18.28 | — | — |
| P/B | 4.41 | 4.41 | 4.36 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 17.3% | 17.3% | 2.1% | 7.6% | — |
| EPS Growth | — | — | 15.2% | 8.2% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3.95 → n/d
Residual
+4.7%
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.