Industrials / Engineering & ConstructionHKSE
$0.19
+0.00 (+1.06%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $347.6M · quality 55.0/100
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
50/100
C
Piotroski
7/9
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
$1.2B
P/E
2.7x
↓EV/EBITDA
3.9x
↓ROE
50.5%
↑Gross Margin
26.1%
↑Debt/Equity
1.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.8%
FCF CAGR
+76.8%
FCF margin
15.0%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.81B · net income $352.5M · FCF $421.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.81B | $2.81B | $2.21B | $2.57B | $3.26B |
| Net Income | $352.5M | $352.5M | $-354.0M | $25.3M | $72.1M |
| EBITDA | $482.8M | $482.8M | $-127.9M | $160.4M | $258.4M |
| EPS | — | — | -0.06 | 0.00 | 0.01 |
| Gross Margin | 26.1% | 26.1% | 19.5% | 20.1% | 11.9% |
| Operating Margin | 15.4% | 15.4% | -7.2% | -0.5% | -1.6% |
| Net Margin | 12.5% | 12.5% | -16.0% | 1.0% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.82 | 1.82 | 2.09 | 1.30 | 1.66 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $421.0M | $421.0M | $201.5M | $347.6M | $76.1M |
| Returns | |||||
| ROE | 50.5% | 50.5% | -71.1% | 2.9% | 7.1% |
| Valuation | |||||
| P/E | 2.71 | 2.71 | — | 12.44 | 2.67 |
| EV/EBITDA | 3.89 | 3.89 | — | 7.45 | 6.40 |
| P/B | 1.69 | 1.69 | 1.78 | 0.36 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | 27.2% | 27.2% | -13.9% | -21.3% | — |
| EPS Growth | — | — | -1490.2% | -64.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+115.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
+115.9%
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.