Industrials / Engineering & ConstructionHKSE
$1.00
+0.03 (+3.09%)
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 23%
FCF escenarios
weak_data · normalized FCF $57.0M · quality 62.0/100
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
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
$1.4B
P/E
8.3x
↓EV/EBITDA
2.2x
↓ROE
7.2%
↑Gross Margin
16.4%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.0%
FCF CAGR
-2.1%
FCF margin
6.4%
FCF / Net income
2.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.09B · net income $167.0M · FCF $388.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.09B | $6.09B | $6.45B | $6.13B | $6.47B |
| Net Income | $167.0M | $167.0M | $135.3M | $251.5M | $114.6M |
| EBITDA | $300.0M | $300.0M | $261.3M | $346.6M | $248.5M |
| EPS | — | — | 0.10 | 0.18 | 0.08 |
| Gross Margin | 16.4% | 16.4% | 15.5% | 13.6% | 15.6% |
| Operating Margin | 4.6% | 4.6% | 4.5% | 2.5% | 5.3% |
| Net Margin | 2.7% | 2.7% | 2.1% | 4.1% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.28 | 0.17 | 0.18 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $388.3M | $388.3M | $-9.3M | $57.0M | $414.4M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 6.2% | 11.8% | 5.6% |
| Valuation | |||||
| P/E | 8.33 | 8.33 | 8.80 | 5.72 | 14.88 |
| EV/EBITDA | 2.21 | 2.21 | 3.06 | 2.59 | 4.18 |
| P/B | 0.60 | 0.60 | 0.56 | 0.68 | 0.80 |
| Growth & Yield | |||||
| Revenue Growth | -5.6% | -5.6% | 5.2% | -5.3% | — |
| EPS Growth | — | — | -44.4% | 125.0% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+32.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
+26.6%
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.