Industrials / Building Products & EquipmentBSE
$522.90
-11.85 (-2.33%)
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 $1.9B · quality 59.0/100
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
64/100
B
Piotroski
7/9
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
$21.4B
P/E
26.5x
↑EV/EBITDA
9.1x
↓ROE
9.6%
↑Gross Margin
48.9%
↑Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
—
FCF margin
6.9%
FCF / Net income
2.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.71B · net income $811.9M · FCF $1.91B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.71B | $27.71B | $26.43B | $25.90B | $24.65B |
| Net Income | $811.9M | $811.9M | $600.7M | $968.9M | $714.9M |
| EBITDA | $2.64B | $2.64B | $2.28B | $2.62B | $2.01B |
| EPS | 19.76 | 19.76 | 14.65 | 22.98 | 16.83 |
| Gross Margin | 48.9% | 48.9% | 51.6% | 30.0% | 27.0% |
| Operating Margin | 5.4% | 5.4% | 4.9% | 6.9% | 4.6% |
| Net Margin | 2.9% | 2.9% | 2.3% | 3.7% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.45 | 0.51 | 0.68 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.91B | $1.91B | $577.9M | $2.32B | $-119.9M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 7.8% | 13.5% | 9.1% |
| Valuation | |||||
| P/E | 26.48 | 26.48 | 29.07 | 27.18 | 27.89 |
| EV/EBITDA | 9.08 | 9.08 | 8.92 | 11.25 | 11.85 |
| P/B | 2.55 | 2.55 | 2.26 | 3.66 | 2.53 |
| Growth & Yield | |||||
| Revenue Growth | 4.8% | 4.8% | 2.0% | 5.1% | — |
| EPS Growth | 34.9% | 34.9% | -36.2% | 36.5% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
32.9%
EPS terminal req.
$46.40
Spread vs growth
2.0%
5Y implied EPS CAGR
23.2%
EPS terminal req.
$56.14
Spread vs growth
11.7%
10Y implied EPS CAGR
16.4%
EPS terminal req.
$90.42
Spread vs growth
18.5%
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
+6.9%
Start / end P/E
32.1x → 25.1x
EPS bridge
14.65 → 19.76
Residual
-7.6%
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.