Industrials / Building Products & EquipmentNasdaqGS
$5.32
+0.04 (+0.76%)
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 22%
FCF escenarios
weak_data · normalized FCF $41.2M · quality 37.7/100
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
27/100
D
Piotroski
7/9
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
$625M
P/E
76.0x
↑EV/EBITDA
9.5x
↓ROE
2.7%
↓Gross Margin
33.4%
↑Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+9.4%
FCF CAGR
-0.9%
FCF margin
4.8%
FCF / Net income
2.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $545.9M · net income $11.1M · FCF $26.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $545.9M | $545.9M | $508.5M | $566.5M | $695.7M | $630.5M | $403.4M | $318.0M |
| Net Income | $11.1M | $11.1M | $-17.9M | $-2.4M | $-5.7M | $-62.3M | $16.0M | $7.5M |
| EBITDA | $90.6M | $90.6M | $60.5M | $61.6M | $67.6M | $-3.9M | $65.3M | $46.8M |
| EPS | — | — | -0.15 | -0.02 | -0.05 | -0.56 | 0.16 | 0.08 |
| Gross Margin | 33.4% | 33.4% | 30.2% | 27.0% | 31.1% | 32.4% | 35.4% | 30.9% |
| Operating Margin | 5.6% | 5.6% | 3.6% | 2.8% | 4.3% | -5.7% | 9.9% | 7.9% |
| Net Margin | 2.0% | 2.0% | -3.5% | -0.4% | -0.8% | -9.9% | 4.0% | 2.3% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.77 | 0.77 | 0.80 | 0.83 | 0.92 | 0.74 | — | — |
| Current Ratio | 1.88 | 1.88 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $26.0M | $26.0M | $41.2M | $83.2M | $-7.4M | $8.7M | $46.9M | $27.5M |
| Returns | ||||||||
| ROE | 2.7% | 2.7% | -4.6% | -0.6% | -1.5% | -17.6% | 5.7% | 3.8% |
| Valuation | ||||||||
| P/E | 76.00 | 76.00 | — | — | — | — | — | — |
| EV/EBITDA | 9.50 | 9.50 | 16.73 | 8.19 | 10.15 | — | — | — |
| P/B | 1.53 | 1.53 | 1.96 | 0.69 | 0.96 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 7.4% | 7.4% | -10.2% | -18.6% | — | 56.3% | 26.9% | — |
| EPS Growth | — | — | -650.0% | 60.0% | — | -450.0% | 100.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → n/d
Residual
-5.8%
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.