Industrials / Engineering & ConstructionOslo
$75.90
-1.10 (-1.43%)
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 $987.0M · quality 78.7/100
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
48/100
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
$7.6B
P/E
12.5x
↓EV/EBITDA
4.1x
↓ROE
33.1%
↑Gross Margin
21.8%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
-0.5%
FCF margin
8.4%
FCF / Net income
1.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.77B · net income $562.0M · FCF $987.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.77B | $11.77B | $10.53B | $11.88B | $10.40B |
| Net Income | $562.0M | $562.0M | $471.0M | $494.0M | $177.0M |
| EBITDA | $849.0M | $849.0M | $750.0M | $809.0M | $415.0M |
| EPS | — | — | 4.69 | 4.92 | 1.76 |
| Gross Margin | 21.8% | 21.8% | 21.9% | 19.6% | 17.1% |
| Operating Margin | 4.9% | 4.9% | 5.4% | 5.3% | 2.6% |
| Net Margin | 4.8% | 4.8% | 4.5% | 4.2% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.14 | 0.11 | 0.29 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $987.0M | $987.0M | $899.0M | $2.04B | $1.00B |
| Returns | |||||
| ROE | 33.1% | 33.1% | 29.2% | 29.8% | 26.1% |
| Valuation | |||||
| P/E | 12.48 | 12.48 | — | — | — |
| EV/EBITDA | 4.12 | 4.12 | — | — | — |
| P/B | 4.49 | 4.49 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 11.8% | 11.8% | -11.3% | 14.2% | — |
| EPS Growth | — | — | -4.7% | 179.1% | — |
| Dividend Yield | 14.3% | 14.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+47.4%
Start / end P/E
n/dx → n/dx
EPS bridge
4.69 → n/d
Residual
+33.2%
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.