Industrials / Specialty Business ServicesSaudi
$58.40
-1.60 (-2.67%)
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 $56.5M · quality 68.0/100
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
34/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$230M
P/E
9.6x
↓EV/EBITDA
9.5x
↓ROE
17.3%
↑Gross Margin
21.6%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
16.5%
FCF / Net income
2.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $305.4M · net income $22.9M · FCF $50.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $305.4M | $305.4M | $302.0M | — |
| Net Income | $22.9M | $22.9M | $34.9M | — |
| EBITDA | $30.7M | $30.7M | $43.4M | — |
| EPS | — | — | 9.91 | — |
| Gross Margin | 21.6% | 21.6% | 22.0% | — |
| Operating Margin | 6.9% | 6.9% | 10.4% | — |
| Net Margin | 7.5% | 7.5% | 11.5% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.56 | 0.56 | 0.93 | 1.19 |
| Current Ratio | 1.08 | 1.08 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $50.5M | $50.5M | $62.6M | — |
| Returns | ||||
| ROE | 17.3% | 17.3% | 47.3% | — |
| Valuation | ||||
| P/E | 9.59 | 9.59 | — | — |
| EV/EBITDA | 9.46 | 9.46 | — | — |
| P/B | 1.74 | 1.74 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 1.1% | 1.1% | — | — |
| Dividend Yield | 4.7% | 4.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-31.1%
Start / end P/E
n/dx → n/dx
EPS bridge
9.91 → n/d
Residual
-35.8%
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.