Consumer Cyclical / Auto PartsBSE
$342.15
-0.15 (-0.04%)
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 $262.4M · quality 65.3/100
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
56/100
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
$21.1B
P/E
20.3x
↑EV/EBITDA
12.2x
↑ROE
14.0%
↑Gross Margin
48.2%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+12.8%
FCF CAGR
+43.8%
FCF margin
5.0%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.70B · net income $1.04B · FCF $431.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.70B | $8.70B | $8.27B | $7.29B | $6.07B |
| Net Income | $1.04B | $1.04B | $944.3M | $1.10B | $555.8M |
| EBITDA | $1.77B | $1.77B | $1.65B | $1.86B | $1.04B |
| EPS | — | — | 15.30 | 17.82 | 9.00 |
| Gross Margin | 48.2% | 48.2% | 48.1% | 34.0% | 34.6% |
| Operating Margin | 11.9% | 11.9% | 11.8% | 12.2% | 11.0% |
| Net Margin | 12.0% | 12.0% | 11.4% | 15.1% | 9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.15 | 0.18 | 0.24 |
| Current Ratio | 1.96 | 1.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $431.9M | $431.9M | $262.4M | $66.5M | $145.2M |
| Returns | |||||
| ROE | 14.0% | 14.0% | 14.9% | 20.5% | 15.1% |
| Valuation | |||||
| P/E | 20.27 | 20.27 | 16.01 | 15.26 | 9.70 |
| EV/EBITDA | 12.22 | 12.22 | 9.64 | 9.55 | 5.94 |
| P/B | 2.84 | 2.84 | 2.39 | 3.12 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | 5.2% | 5.2% | 13.4% | 20.2% | — |
| EPS Growth | — | — | -14.1% | 98.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.6%
Start / end P/E
n/dx → n/dx
EPS bridge
15.30 → n/d
Residual
+14.4%
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.