Industrials / Engineering & ConstructionBSE
$122.10
+1.70 (+1.39%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-379.6M · quality 60.3/100
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
52/100
C
Piotroski
2/9
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
$2.8B
P/E
9.8x
↓EV/EBITDA
7.6x
↓ROE
21.0%
↑Gross Margin
39.6%
↑Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
+90.6%
FCF CAGR
—
FCF margin
-12.6%
FCF / Net income
-1.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.01B · net income $288.2M · FCF $-379.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $3.01B | $3.01B | $1.76B | $651.3M | $357.9M | $227.7M |
| Net Income | $288.2M | $288.2M | $167.8M | $104.8M | $22.9M | $22.0M |
| EBITDA | $465.5M | $465.5M | $274.4M | $144.5M | $34.3M | $36.4M |
| EPS | — | — | 7.23 | 4.52 | 0.99 | 0.95 |
| Gross Margin | 39.6% | 39.6% | 42.0% | 41.5% | 43.6% | 47.9% |
| Operating Margin | 14.3% | 14.3% | 14.4% | 13.9% | 10.9% | 13.7% |
| Net Margin | 9.6% | 9.6% | 9.5% | 16.1% | 6.4% | 9.7% |
| Balance Sheet | ||||||
| Debt/Equity | 0.50 | 0.50 | 1.94 | 0.85 | 0.73 | — |
| Current Ratio | 1.71 | 1.71 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-379.6M | $-379.6M | $-449.0M | $-52.7M | $-104.9M | $-39.7M |
| Returns | ||||||
| ROE | 21.0% | 21.0% | 43.4% | 48.0% | 20.2% | 36.1% |
| Valuation | ||||||
| P/E | 9.84 | 9.84 | — | — | — | — |
| EV/EBITDA | 7.56 | 7.56 | — | — | — | — |
| P/B | 2.07 | 2.07 | — | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 70.7% | 70.7% | 170.6% | 82.0% | — | — |
| EPS Growth | — | — | 60.0% | 356.9% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.6%
Start / end P/E
n/dx → n/dx
EPS bridge
7.23 → n/d
Residual
-1.6%
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.