Industrials / Tools & AccessoriesBSE
$152.35
-7.40 (-4.63%)
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 20%
FCF escenarios
weak_data · normalized FCF $91.6M · quality 47.7/100
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
40/100
C
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
$7.9B
P/E
27.3x
↑EV/EBITDA
14.1x
↑ROE
17.1%
↑Gross Margin
67.8%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
3.6%
FCF / Net income
0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.51B · net income $287.7M · FCF $91.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.51B | $2.51B | $2.33B | $2.27B | — |
| Net Income | $287.7M | $287.7M | $287.5M | $297.1M | $-118000.00 |
| EBITDA | $566.7M | $566.7M | $555.1M | $524.2M | $-118000.00 |
| EPS | — | — | 5.57 | 5.76 | -0.00 |
| Gross Margin | 67.8% | 67.8% | 65.7% | 61.3% | — |
| Operating Margin | 14.9% | 14.9% | 16.2% | 17.9% | — |
| Net Margin | 11.5% | 11.5% | 12.4% | 13.1% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.14 | 0.06 | — |
| Cash Flow | |||||
| Free Cash Flow | $91.6M | $91.6M | $230.7M | $-878.1M | — |
| Returns | |||||
| ROE | 17.1% | 17.1% | 17.3% | 21.6% | -30.9% |
| Valuation | |||||
| P/E | 27.30 | 27.30 | 29.80 | — | — |
| EV/EBITDA | 14.06 | 14.06 | 15.71 | — | — |
| P/B | 4.66 | 4.66 | 5.15 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 7.9% | 7.9% | 2.7% | — | — |
| EPS Growth | — | — | -3.3% | 251896.4% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.2%
Start / end P/E
n/dx → n/dx
EPS bridge
5.57 → n/d
Residual
-15.8%
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.