Industrials / Pollution & Treatment ControlsShanghai
$29.94
-1.06 (-3.42%)
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 $43.0M · quality 67.7/100
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
68/100
B
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
$7.1B
P/E
103.2x
↑EV/EBITDA
50.5x
↑ROE
5.9%
↓Gross Margin
22.5%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
-0.3%
FCF margin
11.4%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $855.5M · net income $78.5M · FCF $97.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $855.5M | $855.5M | $788.5M | $725.2M | $789.3M |
| Net Income | $78.5M | $78.5M | $65.0M | $49.2M | $75.6M |
| EBITDA | $135.5M | $135.5M | $113.7M | $109.6M | $134.5M |
| EPS | 0.33 | 0.33 | 0.28 | 0.21 | 0.36 |
| Gross Margin | 22.5% | 22.5% | 23.1% | 25.2% | 22.3% |
| Operating Margin | 7.9% | 7.9% | 8.4% | 9.5% | 8.8% |
| Net Margin | 9.2% | 9.2% | 8.2% | 6.8% | 9.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.10 | 0.12 | 0.13 |
| Current Ratio | 3.74 | 3.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $97.9M | $97.9M | $43.0M | $5.8M | $98.7M |
| Returns | |||||
| ROE | 5.9% | 5.9% | 5.0% | 3.9% | 6.2% |
| Valuation | |||||
| P/E | 103.24 | 103.24 | 33.89 | 50.14 | 35.89 |
| EV/EBITDA | 50.55 | 50.55 | 17.71 | 19.43 | 16.73 |
| P/B | 5.33 | 5.33 | 1.69 | 1.97 | 2.22 |
| Growth & Yield | |||||
| Revenue Growth | 8.5% | 8.5% | 8.7% | -8.1% | — |
| EPS Growth | 17.9% | 17.9% | 33.3% | -41.7% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
100.4%
EPS terminal req.
$2.66
Spread vs growth
-82.6%
5Y implied EPS CAGR
57.7%
EPS terminal req.
$3.21
Spread vs growth
-39.8%
10Y implied EPS CAGR
31.7%
EPS terminal req.
$5.18
Spread vs growth
-13.8%
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
+179.4%
Start / end P/E
38.3x → 90.7x
EPS bridge
0.28 → 0.33
Residual
+24.4%
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.