Basic Materials / Specialty ChemicalsBSE
$464.80
-18.35 (-3.80%)
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 $127.8M · quality 70.3/100
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
70/100
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
$2.8B
P/E
8.9x
↓EV/EBITDA
6.4x
↓ROE
21.7%
↑Gross Margin
47.0%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
+8.7%
FCF margin
6.9%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.15B · net income $314.9M · FCF $148.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.15B | $2.15B | $1.89B | $1.81B | $1.91B |
| Net Income | $314.9M | $314.9M | $180.2M | $153.3M | $152.8M |
| EBITDA | $451.3M | $451.3M | $270.4M | $226.2M | $217.4M |
| EPS | — | — | 29.79 | 25.34 | 25.26 |
| Gross Margin | 47.0% | 47.0% | 41.9% | 41.5% | 40.4% |
| Operating Margin | 17.8% | 17.8% | 11.8% | 10.6% | 9.3% |
| Net Margin | 14.6% | 14.6% | 9.5% | 8.5% | 8.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.11 | — | — |
| Current Ratio | 3.59 | 3.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $148.4M | $148.4M | $23.4M | $127.8M | $115.5M |
| Returns | |||||
| ROE | 21.7% | 21.7% | 15.0% | 14.1% | 16.3% |
| Valuation | |||||
| P/E | 8.93 | 8.93 | 11.15 | 15.19 | 12.11 |
| EV/EBITDA | 6.40 | 6.40 | 7.89 | 10.01 | 8.30 |
| P/B | 1.94 | 1.94 | 1.67 | 2.14 | 1.97 |
| Growth & Yield | |||||
| Revenue Growth | 14.0% | 14.0% | 4.2% | -5.0% | — |
| EPS Growth | — | — | 17.6% | 0.3% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+37.3%
Start / end P/E
n/dx → n/dx
EPS bridge
29.79 → n/d
Residual
+35.0%
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.