Industrials / Specialty Business ServicesHKSE
$1.27
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $271.4M · quality 82.0/100
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
48/100
C
Piotroski
4/9
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
$975M
P/E
5.1x
↓EV/EBITDA
1.2x
↓ROE
11.4%
↑Gross Margin
33.0%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.2%
FCF CAGR
+9.6%
FCF margin
15.0%
FCF / Net income
1.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.41B · net income $187.7M · FCF $360.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.41B | $2.41B | $2.67B | $2.56B | $2.50B |
| Net Income | $187.7M | $187.7M | $214.4M | $185.2M | $219.9M |
| EBITDA | $498.7M | $498.7M | $544.4M | $553.0M | $561.9M |
| EPS | — | — | 0.28 | 0.25 | 0.29 |
| Gross Margin | 33.0% | 33.0% | 33.4% | 32.7% | 33.3% |
| Operating Margin | 9.8% | 9.8% | 11.4% | 11.4% | 12.4% |
| Net Margin | 7.8% | 7.8% | 8.0% | 7.2% | 8.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.20 | 0.33 | 0.41 |
| Current Ratio | 2.73 | 2.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $360.9M | $360.9M | $219.0M | $271.4M | $273.8M |
| Returns | |||||
| ROE | 11.4% | 11.4% | 14.2% | 12.8% | 16.2% |
| Valuation | |||||
| P/E | 5.08 | 5.08 | 4.46 | 4.42 | 3.44 |
| EV/EBITDA | 1.20 | 1.20 | 1.39 | 0.95 | 0.96 |
| P/B | 0.59 | 0.59 | 0.63 | 0.56 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | -9.8% | -9.8% | 4.1% | 2.7% | — |
| EPS Growth | — | — | 14.7% | -16.0% | — |
| Dividend Yield | 9.4% | 9.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.28 → n/d
Residual
-7.3%
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.