Basic Materials / Building MaterialsBSE
$16.74
-0.09 (-0.52%)
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 $-1.5B · quality 62.7/100
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
20/100
D
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
$4.9B
P/E
N/A
•EV/EBITDA
128.0x
↑ROE
571.8%
↑Gross Margin
72.1%
↑Debt/Equity
-77.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-34.7%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.35B · net income $-1.26B · FCF $-1.51B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.35B | $4.35B | $3.11B | $3.47B | — |
| Net Income | $-1.26B | $-1.26B | $-1.42B | $-683.2M | $-804.7M |
| EBITDA | $170.9M | $170.9M | $-46.2M | $346.6M | $-368.1M |
| EPS | — | — | -4.87 | -3.27 | -3.85 |
| Gross Margin | 72.1% | 72.1% | 73.6% | 77.0% | — |
| Operating Margin | -6.5% | -6.5% | -15.5% | 2.7% | — |
| Net Margin | -28.8% | -28.8% | -45.8% | -19.7% | — |
| Balance Sheet | |||||
| Debt/Equity | -77.23 | -77.23 | 13.01 | -9.26 | -15.71 |
| Current Ratio | 0.28 | 0.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.51B | $-1.51B | $-2.68B | $-14.7M | $-4.59B |
| Returns | |||||
| ROE | 571.8% | 571.8% | -137.8% | 46.6% | 102.7% |
| Valuation | |||||
| EV/EBITDA | 127.97 | 127.97 | — | — | — |
| P/B | — | — | 8.85 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 39.8% | 39.8% | -10.3% | — | — |
| EPS Growth | — | — | -49.1% | 15.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.87 → n/d
Residual
-43.2%
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.