Industrials / Airports & Air ServicesSaudi
$76.30
-1.70 (-2.18%)
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 21%
FCF escenarios
weak_data · normalized FCF $15.1M · quality 46.7/100
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
41/100
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
$6.3B
P/E
19.6x
↑EV/EBITDA
12.9x
↑ROE
19.9%
↑Gross Margin
28.3%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.3%
FCF CAGR
—
FCF margin
-9.3%
FCF / Net income
-0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.44B · net income $313.6M · FCF $-228.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.44B | $2.44B | $2.30B | $2.13B | $1.82B |
| Net Income | $313.6M | $313.6M | $352.8M | $282.7M | $257.1M |
| EBITDA | $519.8M | $519.8M | $504.3M | $456.6M | $469.4M |
| EPS | — | — | 4.30 | 3.45 | 3.14 |
| Gross Margin | 28.3% | 28.3% | 27.9% | 26.5% | 28.4% |
| Operating Margin | 13.6% | 13.6% | 15.5% | 13.5% | 14.7% |
| Net Margin | 12.8% | 12.8% | 15.3% | 13.2% | 14.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.26 | 0.19 | 0.27 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-228.2M | $-228.2M | $15.1M | $472.1M | $327.7M |
| Returns | |||||
| ROE | 19.9% | 19.9% | 24.3% | 22.0% | 23.0% |
| Valuation | |||||
| P/E | 19.61 | 19.61 | 28.60 | 36.75 | 23.69 |
| EV/EBITDA | 12.94 | 12.94 | 19.51 | 21.78 | 12.77 |
| P/B | 3.97 | 3.97 | 6.95 | 8.08 | 5.45 |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | 7.8% | 17.4% | — |
| EPS Growth | — | — | 24.6% | 9.9% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-32.3%
Start / end P/E
n/dx → n/dx
EPS bridge
4.30 → n/d
Residual
-35.2%
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.