Industrials / Tools & AccessoriesBSE
$366.05
-6.15 (-1.65%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $72.6M · quality 76.0/100
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
56/100
C
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
$1.3B
P/E
12.2x
↓EV/EBITDA
8.1x
↓ROE
14.3%
↑Gross Margin
65.2%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.3%
FCF CAGR
+17.0%
FCF margin
21.5%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $566.2M · net income $108.5M · FCF $122.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $566.2M | $566.2M | $511.9M | $462.0M | $458.4M |
| Net Income | $108.5M | $108.5M | $108.6M | $78.2M | $81.8M |
| EBITDA | $163.2M | $163.2M | $156.9M | $123.1M | $126.6M |
| EPS | — | — | 30.08 | 21.66 | 22.66 |
| Gross Margin | 65.2% | 65.2% | 64.8% | 55.7% | 57.3% |
| Operating Margin | 22.1% | 22.1% | 22.6% | 18.2% | 20.1% |
| Net Margin | 19.2% | 19.2% | 21.2% | 16.9% | 17.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 10.79 | 10.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $122.0M | $122.0M | $35.7M | $72.6M | $76.2M |
| Returns | |||||
| ROE | 14.3% | 14.3% | 16.0% | 13.1% | 15.1% |
| Valuation | |||||
| P/E | 12.19 | 12.19 | 11.93 | — | — |
| EV/EBITDA | 8.09 | 8.09 | 8.24 | — | — |
| P/B | 1.74 | 1.74 | 1.91 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.6% | 10.6% | 10.8% | 0.8% | — |
| EPS Growth | — | — | 38.9% | -4.4% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.6%
Start / end P/E
n/dx → n/dx
EPS bridge
30.08 → n/d
Residual
-11.6%
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.