Industrials / Engineering & ConstructionBSE
$113.00
+3.20 (+2.97%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $133.2M · quality 42.3/100
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
52/100
C
Piotroski
3/9
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
$2.8B
P/E
7.7x
↓EV/EBITDA
4.3x
↓ROE
18.1%
↑Gross Margin
27.6%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+26.8%
FCF CAGR
—
FCF margin
-18.4%
FCF / Net income
-1.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.71B · net income $361.0M · FCF $-681.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.71B | $3.71B | $2.84B | $2.09B | $1.82B |
| Net Income | $361.0M | $361.0M | $200.7M | $135.8M | $45.3M |
| EBITDA | $759.4M | $759.4M | $304.5M | $188.3M | $54.9M |
| EPS | 15.78 | 15.78 | 8.04 | 5.44 | 1.81 |
| Gross Margin | 27.6% | 27.6% | 15.5% | 14.7% | 9.6% |
| Operating Margin | 20.6% | 20.6% | 10.6% | 9.0% | 2.8% |
| Net Margin | 9.7% | 9.7% | 7.1% | 6.5% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.40 | 0.42 | 0.98 |
| Current Ratio | 1.82 | 1.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-681.6M | $-681.6M | $133.2M | $498.6M | $-17.3M |
| Returns | |||||
| ROE | 18.1% | 18.1% | 18.2% | 15.7% | 6.7% |
| Valuation | |||||
| P/E | 7.70 | 7.70 | — | — | — |
| EV/EBITDA | 4.32 | 4.32 | — | — | — |
| P/B | 1.30 | 1.30 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 30.7% | 30.7% | 35.7% | 14.9% | — |
| EPS Growth | 96.3% | 96.3% | 47.8% | 199.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.0%
EPS terminal req.
$10.03
Spread vs growth
110.4%
5Y implied EPS CAGR
-5.1%
EPS terminal req.
$12.13
Spread vs growth
101.4%
10Y implied EPS CAGR
2.2%
EPS terminal req.
$19.54
Spread vs growth
94.2%
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
-43.2%
Start / end P/E
24.3x → 7.0x
EPS bridge
8.04 → 15.78
Residual
-68.4%
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.