Industrials / Tools & AccessoriesBSE
$171.90
-6.75 (-3.78%)
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 $86.4M · quality 63.3/100
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
55/100
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
$1.9B
P/E
13.0x
↓EV/EBITDA
8.1x
↓ROE
25.4%
↑Gross Margin
49.7%
↑Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
+35.3%
FCF margin
12.1%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.38B · net income $147.9M · FCF $288.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.38B | $2.38B | $2.08B | $1.92B | $1.82B |
| Net Income | $147.9M | $147.9M | $89.6M | $32.6M | $-27.1M |
| EBITDA | $319.9M | $319.9M | $254.3M | $196.9M | $130.5M |
| EPS | — | — | 8.00 | 2.91 | -2.42 |
| Gross Margin | 49.7% | 49.7% | 50.8% | 46.8% | 37.9% |
| Operating Margin | 10.0% | 10.0% | 8.2% | 5.3% | 2.9% |
| Net Margin | 6.2% | 6.2% | 4.3% | 1.7% | -1.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.15 | 1.15 | 1.89 | 2.35 | 2.58 |
| Current Ratio | 1.71 | 1.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $288.5M | $288.5M | $86.4M | $71.0M | $116.5M |
| Returns | |||||
| ROE | 25.4% | 25.4% | 20.4% | 9.1% | -8.3% |
| Valuation | |||||
| P/E | 13.02 | 13.02 | 14.57 | 30.74 | — |
| EV/EBITDA | 8.12 | 8.12 | 8.39 | 9.36 | 10.18 |
| P/B | 3.30 | 3.30 | 2.97 | 2.79 | 1.51 |
| Growth & Yield | |||||
| Revenue Growth | 14.7% | 14.7% | 8.1% | 5.4% | — |
| EPS Growth | — | — | 174.9% | 220.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+57.0%
Start / end P/E
n/dx → n/dx
EPS bridge
8.00 → n/d
Residual
+57.0%
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.