Consumer Cyclical / Auto PartsNYSE
$38.71
-0.48 (-1.22%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $32.7M · quality 40.7/100
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
55/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$862M
P/E
10.4x
↓EV/EBITDA
8.1x
↓ROE
6.0%
↑Gross Margin
31.2%
↑Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-9.7%
FCF margin
1.0%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.79B · net income $41.3M · FCF $18.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.79B | $1.79B | $1.46B | $1.36B | $1.37B | $1.30B | $1.13B | $1.14B | $1.09B | $1.12B | $1.06B | $972.0M | $980.4M | $983.7M | $948.9M | $874.6M | $810.9M | — |
| Net Income | $41.3M | $41.3M | $27.5M | $34.1M | $55.4M | $90.9M | $57.4M | $57.9M | $43.0M | $38.0M | $60.4M | $46.0M | $43.0M | $51.5M | $41.4M | $62.4M | $22.0M | $3.5M |
| EBITDA | $185.7M | $185.7M | $118.9M | $124.0M | $137.2M | $156.2M | $135.2M | $120.3M | $105.4M | $121.4M | $119.2M | $93.5M | $102.6M | $104.5M | $87.9M | $79.0M | $60.4M | $32.0M |
| EPS | 1.84 | 1.84 | 1.24 | 1.54 | 2.50 | 4.02 | 2.51 | 2.54 | 1.88 | 1.64 | 2.62 | 1.99 | 1.85 | 2.21 | 1.79 | 2.70 | 0.97 | 0.18 |
| Gross Margin | 31.2% | 31.2% | 28.9% | 28.6% | 27.9% | 29.0% | 29.8% | 29.2% | 28.6% | 29.3% | 30.5% | 28.9% | 29.5% | 29.5% | 27.4% | 26.2% | 25.6% | — |
| Operating Margin | 7.8% | 7.8% | 6.0% | 7.0% | 7.7% | 9.9% | 9.6% | 8.3% | 7.4% | 8.7% | 9.3% | 7.8% | 8.7% | 8.8% | 7.5% | 7.4% | 5.8% | — |
| Net Margin | 2.3% | 2.3% | 1.9% | 2.5% | 4.0% | 7.0% | 5.1% | 5.1% | 3.9% | 3.4% | 5.7% | 4.7% | 4.4% | 5.2% | 4.4% | 7.1% | 2.7% | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.04 | 1.04 | 1.07 | 0.39 | 0.46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Current Ratio | 2.23 | 2.23 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $18.7M | $18.7M | $32.7M | $115.6M | $-53.5M | $59.7M | $80.1M | $60.7M | $50.1M | $40.2M | $76.9M | $47.1M | $33.1M | $46.2M | $81.7M | $64.3M | $17.3M | $95.1M |
| Returns | ||||||||||||||||||
| ROE | 6.0% | 6.0% | 4.5% | 5.4% | 9.1% | 15.1% | 10.4% | 11.5% | 9.2% | 8.4% | 13.7% | 11.7% | 11.5% | 14.7% | 13.4% | 22.9% | 10.5% | 1.8% |
| Valuation | ||||||||||||||||||
| P/E | 10.41 | 10.41 | 24.85 | 25.28 | 14.46 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.13 | 8.13 | 10.94 | 8.67 | 7.72 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.27 | 1.27 | 1.11 | 1.36 | 1.31 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 22.4% | 22.4% | 7.8% | -1.0% | — | 15.1% | -0.8% | 4.2% | -2.2% | 5.4% | 8.9% | -0.9% | -0.3% | 3.7% | 8.5% | 7.9% | — | — |
| EPS Growth | 48.4% | 48.4% | -19.5% | -38.4% | — | 60.2% | -1.2% | 35.1% | 14.6% | -37.4% | 31.7% | 7.6% | -16.3% | 23.5% | -33.7% | 178.4% | 438.9% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.1%
EPS terminal req.
$3.43
Spread vs growth
25.3%
5Y implied EPS CAGR
17.7%
EPS terminal req.
$4.16
Spread vs growth
30.7%
10Y implied EPS CAGR
13.8%
EPS terminal req.
$6.69
Spread vs growth
34.6%
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
+31.1%
Start / end P/E
24.4x → 21.0x
EPS bridge
1.24 → 1.84
Residual
-6.7%
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.