Basic Materials / Building MaterialsBSE
$145.10
-2.75 (-1.86%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-381.3M · quality 31.3/100
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
11/100
F
Piotroski
2/9
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
$2.5B
P/E
N/A
•EV/EBITDA
17.8x
↑ROE
-6.4%
↓Gross Margin
36.3%
↑Debt/Equity
2.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
—
FCF margin
-45.9%
FCF / Net income
9.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.21B · net income $-61.7M · FCF $-557.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.21B | $1.21B | $1.26B | $1.23B | $1.14B |
| Net Income | $-61.7M | $-61.7M | $91.3M | $29.1M | $91.0M |
| EBITDA | $274.3M | $274.3M | $388.5M | $370.2M | $368.8M |
| EPS | -3.52 | -3.52 | 5.84 | 2.09 | 7.54 |
| Gross Margin | 36.3% | 36.3% | 41.1% | 40.0% | 40.3% |
| Operating Margin | 10.9% | 10.9% | 21.3% | 18.7% | 21.4% |
| Net Margin | -5.1% | -5.1% | 7.2% | 2.4% | 8.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.43 | 2.43 | 1.88 | 3.71 | 9.97 |
| Current Ratio | 0.70 | 0.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-557.3M | $-557.3M | $-381.3M | $233.7M | $-186.3M |
| Returns | |||||
| ROE | -6.4% | -6.4% | 8.9% | 6.0% | 42.0% |
| Valuation | |||||
| P/E | — | — | 41.10 | 57.56 | 8.62 |
| EV/EBITDA | 17.79 | 17.79 | 14.59 | 9.38 | 7.92 |
| P/B | 2.64 | 2.64 | 3.66 | 3.44 | 3.60 |
| Growth & Yield | |||||
| Revenue Growth | -4.0% | -4.0% | 2.6% | 8.3% | — |
| EPS Growth | -160.3% | -160.3% | 179.4% | -72.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.9%
Start / end P/E
n/dx → n/dx
EPS bridge
5.84 → -3.52
Residual
-4.9%
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.