Industrials / Engineering & ConstructionHKSE
$0.88
+0.01 (+1.15%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $69.9M · quality 43.3/100
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
51/100
C
Piotroski
8/9
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
$453M
P/E
8.8x
↓EV/EBITDA
5.7x
↓ROE
8.3%
↑Gross Margin
12.4%
↓Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+101.3%
FCF margin
6.3%
FCF / Net income
1.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.11B · net income $39.8M · FCF $69.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.11B | $1.11B | $832.1M | $707.8M | $736.0M |
| Net Income | $39.8M | $39.8M | $22.1M | $12.1M | $39.5M |
| EBITDA | $111.7M | $111.7M | $103.3M | $78.1M | $93.1M |
| EPS | 0.08 | 0.08 | 0.04 | 0.02 | 0.08 |
| Gross Margin | 12.4% | 12.4% | 11.2% | 10.8% | 14.1% |
| Operating Margin | 3.5% | 3.5% | 1.9% | 1.1% | 5.1% |
| Net Margin | 3.6% | 3.6% | 2.7% | 1.7% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.72 | 0.72 | 0.78 | 0.95 | 0.63 |
| Current Ratio | 1.76 | 1.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $69.9M | $69.9M | $82.6M | $-27.3M | $8.6M |
| Returns | |||||
| ROE | 8.3% | 8.3% | 4.4% | 2.5% | 8.3% |
| Valuation | |||||
| P/E | 8.80 | 8.80 | 38.50 | 46.00 | 16.00 |
| EV/EBITDA | 5.70 | 5.70 | 9.62 | 10.13 | 8.32 |
| P/B | 0.92 | 0.92 | 1.54 | 0.96 | 1.35 |
| Growth & Yield | |||||
| Revenue Growth | 33.2% | 33.2% | 17.6% | -3.8% | — |
| EPS Growth | 100.0% | 100.0% | 100.0% | -75.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.8%
EPS terminal req.
$0.08
Spread vs growth
100.8%
5Y implied EPS CAGR
3.4%
EPS terminal req.
$0.09
Spread vs growth
96.6%
10Y implied EPS CAGR
6.6%
EPS terminal req.
$0.15
Spread vs growth
93.4%
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
-53.7%
Start / end P/E
47.5x → 11.0x
EPS bridge
0.04 → 0.08
Residual
-76.8%
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.