Industrials / Specialty Business ServicesSaudi
$62.80
+0.00 (+0.00%)
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 17%
FCF escenarios
weak_data · normalized FCF $1.6M · quality 35.7/100
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
39/100
D
Piotroski
2/9
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
$264M
P/E
10.5x
↓EV/EBITDA
6.9x
↓ROE
22.3%
↑Gross Margin
14.7%
↓Debt/Equity
1.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
0.7%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $451.4M · net income $25.1M · FCF $3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $451.4M | $451.4M | $320.0M | $260.4M | — |
| Net Income | $25.1M | $25.1M | $21.1M | $25.4M | — |
| EBITDA | $48.6M | $48.6M | $32.7M | $27.1M | — |
| EPS | — | — | 5.02 | 6.04 | — |
| Gross Margin | 14.7% | 14.7% | 15.5% | 18.8% | — |
| Operating Margin | 9.9% | 9.9% | 10.2% | 12.9% | — |
| Net Margin | 5.6% | 5.6% | 6.6% | 9.7% | — |
| Balance Sheet | |||||
| Debt/Equity | 1.18 | 1.18 | 1.07 | 0.56 | 0.76 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.3M | $3.3M | $-16.5M | $1.6M | — |
| Returns | |||||
| ROE | 22.3% | 22.3% | 24.1% | 37.1% | — |
| Valuation | |||||
| P/E | 10.52 | 10.52 | 18.09 | — | — |
| EV/EBITDA | 6.87 | 6.87 | 13.29 | — | — |
| P/B | 2.34 | 2.34 | 4.36 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 41.1% | 41.1% | 22.9% | — | — |
| EPS Growth | — | — | -16.9% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-14.0%
Start / end P/E
n/dx → n/dx
EPS bridge
5.02 → n/d
Residual
-14.0%
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.