Industrials / Tools & AccessoriesBSE
$27.69
+0.00 (+0.00%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.2B · quality 81.0/100
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
73/100
B
Piotroski
5/9
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
$420M
P/E
0.3x
↓EV/EBITDA
0.2x
↓ROE
34.8%
↑Gross Margin
47.9%
↑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
+11.2%
FCF CAGR
+16.7%
FCF margin
12.9%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.23B · net income $1.52B · FCF $1.32B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.23B | $10.23B | $9.13B | $8.17B | $7.44B |
| Net Income | $1.52B | $1.52B | $1.23B | $997.7M | $723.2M |
| EBITDA | $2.05B | $2.05B | $1.68B | $1.35B | $984.6M |
| EPS | — | — | 80.72 | 65.73 | 47.65 |
| Gross Margin | 47.9% | 47.9% | 47.6% | 30.8% | 26.8% |
| Operating Margin | 18.4% | 18.4% | 16.8% | 15.3% | 12.4% |
| Net Margin | 14.8% | 14.8% | 13.4% | 12.2% | 9.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
| Current Ratio | 6.07 | 6.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.32B | $1.32B | $721.3M | $1.15B | $829.4M |
| Returns | |||||
| ROE | 34.8% | 34.8% | 33.0% | 31.5% | 26.7% |
| Valuation | |||||
| P/E | 0.29 | 0.29 | 0.21 | 0.06 | 0.04 |
| EV/EBITDA | 0.18 | 0.18 | 0.13 | -0.01 | -0.03 |
| P/B | 0.10 | 0.10 | 0.07 | 0.02 | 0.01 |
| Growth & Yield | |||||
| Revenue Growth | 12.1% | 12.1% | 11.8% | 9.7% | — |
| EPS Growth | — | — | 22.8% | 37.9% | — |
| Dividend Yield | 234.7% | 234.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+41.1%
Start / end P/E
n/dx → n/dx
EPS bridge
80.72 → n/d
Residual
+38.7%
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.