Industrials / Building Products & EquipmentSwiss
$63.30
-1.30 (-2.01%)
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 $62.8M · quality 64.7/100
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
35/100
D
Piotroski
6/9
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
$704M
P/E
16.7x
↓EV/EBITDA
7.7x
↓ROE
17.9%
↑Gross Margin
65.5%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.2%
FCF CAGR
+24.9%
FCF margin
8.3%
FCF / Net income
1.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $760.7M · net income $46.3M · FCF $62.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $760.7M | $760.7M | $705.8M | $762.1M | $812.5M |
| Net Income | $46.3M | $46.3M | $1.7M | $43.2M | $55.4M |
| EBITDA | $85.7M | $85.7M | $40.0M | $82.5M | $95.7M |
| EPS | — | — | 0.15 | 3.83 | 4.83 |
| Gross Margin | 65.5% | 65.5% | 65.1% | 62.7% | 59.7% |
| Operating Margin | 8.2% | 8.2% | 5.2% | 8.0% | 8.8% |
| Net Margin | 6.1% | 6.1% | 0.2% | 5.7% | 6.8% |
| Balance Sheet | |||||
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $62.8M | $62.8M | $43.4M | $64.5M | $32.2M |
| Returns | |||||
| ROE | 17.9% | 17.9% | 0.7% | 13.0% | 17.1% |
| Valuation | |||||
| P/E | 16.70 | 16.70 | 308.00 | 13.39 | 12.34 |
| EV/EBITDA | 7.75 | 7.75 | 11.45 | 6.08 | 6.56 |
| P/B | 2.72 | 2.72 | 2.21 | 1.74 | 2.11 |
| Growth & Yield | |||||
| Revenue Growth | 7.8% | 7.8% | -7.4% | -6.2% | — |
| EPS Growth | — | — | -96.1% | -20.7% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
-1.2%
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.