Industrials / Airports & Air ServicesParis
$113.30
-1.70 (-1.48%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $435.0M · quality 49.3/100
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
35/100
D
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
$11.2B
P/E
29.7x
↑EV/EBITDA
9.2x
↓ROE
8.8%
↑Gross Margin
48.6%
↑Debt/Equity
2.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.7%
FCF CAGR
-24.2%
FCF margin
5.6%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.70B · net income $382.0M · FCF $373.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.70B | $6.70B | $6.16B | $5.50B | $4.69B |
| Net Income | $382.0M | $382.0M | $342.0M | $631.0M | $516.0M |
| EBITDA | $2.11B | $2.11B | $1.87B | $2.09B | $1.63B |
| EPS | 3.86 | 3.86 | 3.45 | 6.39 | 5.22 |
| Gross Margin | 48.6% | 48.6% | 50.0% | 49.3% | 46.1% |
| Operating Margin | 19.7% | 19.7% | 20.9% | 21.2% | 19.7% |
| Net Margin | 5.7% | 5.7% | 5.6% | 11.5% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.30 | 2.30 | 2.30 | 2.25 | 2.48 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $373.0M | $373.0M | $435.0M | $578.0M | $858.0M |
| Returns | |||||
| ROE | 8.8% | 8.8% | 7.7% | 14.5% | 12.8% |
| Valuation | |||||
| P/E | 29.74 | 29.74 | 32.41 | 18.12 | 25.42 |
| EV/EBITDA | 9.21 | 9.21 | 10.29 | 9.11 | 12.56 |
| P/B | 2.58 | 2.58 | 2.51 | 2.62 | 3.26 |
| Growth & Yield | |||||
| Revenue Growth | 8.9% | 8.9% | 12.1% | 17.2% | — |
| EPS Growth | 11.9% | 11.9% | -46.0% | 22.4% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
37.6%
EPS terminal req.
$10.05
Spread vs growth
-25.7%
5Y implied EPS CAGR
25.8%
EPS terminal req.
$12.16
Spread vs growth
-13.9%
10Y implied EPS CAGR
17.6%
EPS terminal req.
$19.59
Spread vs growth
-5.8%
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
+3.0%
Start / end P/E
32.7x → 29.4x
EPS bridge
3.45 → 3.86
Residual
-1.2%
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.