Industrials / Building Products & EquipmentSwiss
$292.00
+1.50 (+0.51%)
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 25%
FCF escenarios
weak_data · normalized FCF $46.2M · quality 65.7/100
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
41/100
C
Piotroski
3/9
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
$418M
P/E
N/A
•EV/EBITDA
9.1x
↓ROE
-1.4%
↓Gross Margin
41.3%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.9%
FCF CAGR
—
FCF margin
5.1%
FCF / Net income
-4.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $904.4M · net income $-9.2M · FCF $45.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $904.4M | $904.4M | $1.01B | $1.07B | $1.20B |
| Net Income | $-9.2M | $-9.2M | $13.3M | $27.6M | $29.1M |
| EBITDA | $44.6M | $44.6M | $77.1M | $79.0M | $83.1M |
| EPS | -6.40 | -6.40 | 9.30 | 19.30 | 20.30 |
| Gross Margin | 41.3% | 41.3% | 39.8% | 38.3% | 36.0% |
| Operating Margin | 3.0% | 3.0% | 1.6% | 4.5% | 3.0% |
| Net Margin | -1.0% | -1.0% | 1.3% | 2.6% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.15 | 0.15 | 0.11 |
| Current Ratio | 2.22 | 2.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $45.9M | $45.9M | $64.6M | $46.2M | $-2.7M |
| Returns | |||||
| ROE | -1.4% | -1.4% | 1.9% | 3.9% | 3.9% |
| Valuation | |||||
| P/E | — | — | 44.57 | 25.83 | 38.33 |
| EV/EBITDA | 9.11 | 9.11 | 7.71 | 9.18 | 13.35 |
| P/B | 0.64 | 0.64 | 0.83 | 1.01 | 1.48 |
| Growth & Yield | |||||
| Revenue Growth | -10.6% | -10.6% | -5.5% | -10.7% | — |
| EPS Growth | -168.8% | -168.8% | -51.8% | -4.9% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.6%
Start / end P/E
n/dx → n/dx
EPS bridge
9.30 → -6.40
Residual
-22.7%
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.