Industrials / Pollution & Treatment ControlsShanghai
$15.52
+1.08 (+7.77%)
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 $254.7M · quality 72.3/100
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
60/100
B
Piotroski
3/9
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
$4.3B
P/E
73.9x
↑EV/EBITDA
17.4x
↑ROE
3.0%
↓Gross Margin
58.4%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.0%
FCF CAGR
+54.9%
FCF margin
79.6%
FCF / Net income
2.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $320.1M · net income $94.1M · FCF $254.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $320.1M | $320.1M | $409.0M | $505.2M | $791.0M |
| Net Income | $94.1M | $94.1M | $136.8M | $183.1M | $303.7M |
| EBITDA | $141.2M | $141.2M | $185.0M | $225.7M | $353.5M |
| EPS | 0.34 | 0.34 | 0.50 | 0.66 | 1.10 |
| Gross Margin | 58.4% | 58.4% | 61.6% | 63.7% | 67.2% |
| Operating Margin | 26.3% | 26.3% | 32.7% | 35.7% | 45.0% |
| Net Margin | 29.4% | 29.4% | 33.5% | 36.2% | 38.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.06 | 0.01 | 0.02 |
| Current Ratio | 8.94 | 8.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $254.7M | $254.7M | $173.6M | $290.3M | $68.5M |
| Returns | |||||
| ROE | 3.0% | 3.0% | 4.3% | 5.8% | 9.4% |
| Valuation | |||||
| P/E | 73.90 | 73.90 | 21.40 | 21.09 | 12.90 |
| EV/EBITDA | 17.44 | 17.44 | 6.61 | 9.33 | 6.39 |
| P/B | 1.35 | 1.35 | 0.93 | 1.23 | 1.21 |
| Growth & Yield | |||||
| Revenue Growth | -21.7% | -21.7% | -19.0% | -36.1% | — |
| EPS Growth | -31.2% | -31.2% | -25.3% | -39.7% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
59.2%
EPS terminal req.
$1.38
Spread vs growth
-90.4%
5Y implied EPS CAGR
37.3%
EPS terminal req.
$1.67
Spread vs growth
-68.5%
10Y implied EPS CAGR
22.9%
EPS terminal req.
$2.68
Spread vs growth
-54.1%
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
+31.4%
Start / end P/E
23.3x → 43.9x
EPS bridge
0.50 → 0.34
Residual
-27.6%
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.