Industrials / Pollution & Treatment ControlsHKSE
$0.52
+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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $22.9M · quality 55.3/100
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
59/100
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
$523M
P/E
52.0x
↑EV/EBITDA
-39.0x
↓ROE
0.8%
↓Gross Margin
12.1%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.0%
FCF CAGR
—
FCF margin
-2.7%
FCF / Net income
-0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $242.6M · net income $7.8M · FCF $-6.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $242.6M | $242.6M | $251.5M | $220.3M | $155.6M |
| Net Income | $7.8M | $7.8M | $17.2M | $1.5M | $-899000.00 |
| EBITDA | $17.0M | $17.0M | $33.2M | $9.6M | $4.0M |
| EPS | — | — | 0.02 | 0.00 | -0.00 |
| Gross Margin | 12.1% | 12.1% | 14.4% | 12.9% | 12.9% |
| Operating Margin | 4.6% | 4.6% | 6.1% | 5.7% | 2.5% |
| Net Margin | 3.2% | 3.2% | 6.9% | 0.7% | -0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.03 | 0.04 |
| Current Ratio | 4.98 | 4.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.6M | $-6.6M | $32.3M | $22.9M | $-32.2M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 1.5% | 0.1% | -0.1% |
| Valuation | |||||
| P/E | 52.00 | 52.00 | 27.56 | 152.94 | — |
| EV/EBITDA | -38.99 | -38.99 | -23.38 | -102.23 | -163.11 |
| P/B | 0.52 | 0.52 | 0.41 | 0.19 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | -3.6% | -3.6% | 14.1% | 41.6% | — |
| EPS Growth | — | — | 935.3% | 254.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+42.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+42.5%
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.