Industrials / Electrical Equipment & PartsFrankfurt
$98.25
+0.30 (+0.31%)
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 18%
FCF escenarios
weak_data · normalized FCF $47.7M · quality 44.3/100
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
75/100
B
Piotroski
5/9
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
$1.1B
P/E
54.6x
↑EV/EBITDA
3.5x
↓ROE
24.8%
↑Gross Margin
67.6%
↑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
+29.5%
FCF CAGR
—
FCF margin
8.6%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $934.8M · net income $180.2M · FCF $80.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $934.8M | $934.8M | $662.3M | $513.4M | $430.8M |
| Net Income | $180.2M | $180.2M | $104.7M | $45.0M | $62.0M |
| EBITDA | $317.8M | $317.8M | $202.6M | $115.0M | $118.6M |
| EPS | 16.02 | 16.02 | 9.36 | 4.11 | 5.62 |
| Gross Margin | 67.6% | 67.6% | 70.1% | 71.9% | 74.5% |
| Operating Margin | 24.6% | 24.6% | 20.3% | 11.6% | 18.4% |
| Net Margin | 19.3% | 19.3% | 15.8% | 8.8% | 14.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.07 | 0.11 | 0.15 |
| Current Ratio | 2.39 | 2.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $80.2M | $80.2M | $47.7M | $-42.5M | $-43.1M |
| Returns | |||||
| ROE | 24.8% | 24.8% | 19.1% | 10.1% | 17.3% |
| Valuation | |||||
| P/E | 54.58 | 54.58 | 3.50 | 3.51 | 3.24 |
| EV/EBITDA | 3.48 | 3.48 | 1.78 | 1.61 | 1.79 |
| P/B | 1.52 | 1.52 | 0.67 | 0.36 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 41.1% | 41.1% | 29.0% | 19.2% | — |
| EPS Growth | 71.2% | 71.2% | 127.7% | -26.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-18.4%
EPS terminal req.
$8.72
Spread vs growth
89.5%
5Y implied EPS CAGR
-8.0%
EPS terminal req.
$10.55
Spread vs growth
79.2%
10Y implied EPS CAGR
0.6%
EPS terminal req.
$16.99
Spread vs growth
70.6%
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
+72.7%
Start / end P/E
6.1x → 6.1x
EPS bridge
9.36 → 16.02
Residual
+0.6%
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.