Basic Materials / Building MaterialsNYSE
$281.56
-1.36 (-0.48%)
FCF base 3Y
$152.26
-18.5% CAGR · yield 6.0%
FCF base 5Y
$197.78
-6.8% base · -5.4% expected
Precio de entrada
$92.71
MOS 17% · confianza 89%
FCF escenarios
audited · normalized FCF $806.1M · quality 74.7/100
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
49/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
-5.4%
28/100
Data QA
90/100
SEC 100%
Sin guardar todavía.
Market Cap
$36.5B
P/E
32.1x
↑EV/EBITDA
17.8x
↑ROE
12.6%
↑Gross Margin
27.4%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
+9.4%
FCF margin
14.3%
FCF / Net income
1.05x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $7.94B · net income $1.08B · FCF $1.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC | 2007SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $7.94B | $7.94B | $7.42B | $7.78B | $7.32B | $5.55B | $4.86B | $4.93B | $4.38B | $3.89B | $3.59B | $3.42B | $2.99B | $2.77B | $2.57B | $2.56B | $2.56B | $2.69B | $3.65B | $3.33B |
| Net Income | $1.08B | $1.08B | $911.9M | $933.2M | $575.6M | $670.8M | $584.5M | $617.7M | $515.8M | $601.2M | $419.5M | $221.2M | $204.9M | $24.4M | $-52.6M | $-70.8M | $-96.5M | $30.3M | $918000.00 | $450.9M |
| EBITDA | $2.36B | $2.36B | $1.98B | $2.04B | $1.53B | $1.47B | $1.29B | $1.25B | $1.09B | $945.0M | $950.8M | $824.6M | $817.6M | $497.5M | $416.7M | $425.2M | $367.6M | $543.1M | $638.2M | $985.9M |
| EPS | 8.11 | 8.11 | 6.85 | 6.98 | 4.31 | 5.02 | 4.39 | 4.63 | 3.85 | 4.46 | 3.09 | 1.64 | 1.54 | 0.19 | -0.41 | -0.55 | -0.75 | 0.25 | 0.01 | 4.54 |
| Gross Margin | 27.4% | 27.4% | 27.0% | 25.0% | 21.3% | 24.7% | 26.4% | 25.5% | 25.1% | 25.5% | 27.5% | 25.1% | 19.6% | 15.4% | 13.0% | 11.1% | 11.8% | 16.6% | 20.5% | 28.6% |
| Operating Margin | 20.4% | 20.4% | 18.4% | 18.3% | 13.0% | 18.2% | 18.4% | 17.8% | 17.1% | 16.4% | 18.5% | 16.1% | 18.0% | 6.9% | 3.3% | 2.5% | -0.6% | 5.5% | 6.8% | 21.5% |
| Net Margin | 13.6% | 13.6% | 12.3% | 12.0% | 7.9% | 12.1% | 12.0% | 12.5% | 11.8% | 15.5% | 11.7% | 6.5% | 6.8% | 0.9% | -2.0% | -2.8% | -3.8% | 1.1% | 0.0% | 13.5% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.51 | 0.51 | 0.65 | 0.52 | 0.56 | 0.59 | 0.55 | 0.50 | 0.53 | 0.57 | 0.43 | 0.44 | 0.48 | 0.64 | 0.71 | 0.74 | 0.61 | 0.62 | 0.70 | — |
| Current Ratio | 2.59 | 2.59 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $1.14B | $1.14B | $806.1M | $664.2M | $535.6M | $560.6M | $708.2M | $600.0M | $363.7M | $185.1M | $294.4M | $230.3M | $36.2M | $81.1M | $145.1M | $70.1M | $116.4M | $343.3M | $82.0M | $224.8M |
| Returns | ||||||||||||||||||||
| ROE | 12.6% | 12.6% | 11.2% | 12.5% | 8.3% | 10.2% | 9.7% | 11.0% | 9.9% | 12.1% | 9.2% | 5.0% | 4.9% | 0.6% | -1.4% | -1.9% | -2.4% | 0.8% | 0.0% | 11.9% |
| Valuation | ||||||||||||||||||||
| P/E | 32.14 | 32.14 | 38.05 | 37.34 | 60.48 | 51.92 | 59.37 | 56.30 | 67.70 | 58.44 | 84.35 | 158.93 | 169.25 | 1371.84 | — | — | — | 1042.60 | 26065.00 | 57.41 |
| EV/EBITDA | 17.84 | 17.84 | 19.94 | 16.18 | 18.68 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.06 | 4.06 | 4.27 | 4.66 | 5.03 | 5.32 | 5.76 | 6.18 | 6.71 | 7.08 | 7.74 | 7.91 | 8.30 | 8.70 | 8.99 | 8.89 | 8.44 | 7.73 | 8.19 | 6.86 |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 7.1% | 7.1% | -4.7% | 6.4% | 31.8% | 14.3% | -1.5% | 12.5% | 12.7% | 8.3% | 5.0% | 14.3% | 8.1% | 7.9% | 0.1% | 0.2% | -4.9% | -26.3% | 9.7% | — |
| EPS Growth | 18.4% | 18.4% | -1.9% | 61.9% | -14.1% | 14.4% | -5.2% | 20.3% | -13.7% | 44.3% | 88.4% | 6.5% | 710.5% | 146.3% | 25.5% | 26.7% | -400.0% | 2400.0% | -99.8% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
45.5%
EPS terminal req.
$24.98
Spread vs growth
-27.1%
5Y implied EPS CAGR
30.1%
EPS terminal req.
$30.23
Spread vs growth
-11.7%
10Y implied EPS CAGR
19.6%
EPS terminal req.
$48.69
Spread vs growth
-1.2%
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
+7.0%
Start / end P/E
38.7x → 34.7x
EPS bridge
6.85 → 8.11
Residual
-1.9%
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.