Industrials / Airports & Air ServicesBSE
$3611.75
+60.70 (+1.71%)
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 $315.2M · quality 75.0/100
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
55/100
C
Piotroski
4/9
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
$11.3B
P/E
19.9x
↑EV/EBITDA
14.1x
↑ROE
23.1%
↑Gross Margin
39.7%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.5%
FCF CAGR
-0.2%
FCF margin
9.4%
FCF / Net income
0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.97B · net income $567.1M · FCF $186.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.97B | $1.97B | $1.85B | $1.87B | $1.59B |
| Net Income | $567.1M | $567.1M | $487.9M | $371.5M | $312.3M |
| EBITDA | $787.4M | $787.4M | $728.3M | $577.6M | $510.8M |
| EPS | — | — | 156.55 | 119.22 | 100.20 |
| Gross Margin | 39.7% | 39.7% | 39.6% | 38.8% | 42.1% |
| Operating Margin | 28.0% | 28.0% | 28.7% | 21.9% | 24.1% |
| Net Margin | 28.7% | 28.7% | 26.4% | 19.9% | 19.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.02 | 0.04 | 0.08 |
| Current Ratio | 5.26 | 5.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $186.2M | $186.2M | $394.1M | $315.2M | $187.2M |
| Returns | |||||
| ROE | 23.1% | 23.1% | 23.9% | 22.9% | 25.2% |
| Valuation | |||||
| P/E | 19.87 | 19.87 | 16.17 | 23.21 | 17.09 |
| EV/EBITDA | 14.08 | 14.08 | 10.65 | 14.69 | 10.23 |
| P/B | 4.59 | 4.59 | 3.87 | 5.31 | 4.30 |
| Growth & Yield | |||||
| Revenue Growth | 6.6% | 6.6% | -0.9% | 17.4% | — |
| EPS Growth | — | — | 31.3% | 19.0% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-2.7%
Start / end P/E
n/dx → n/dx
EPS bridge
156.55 → n/d
Residual
-4.5%
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.