Industrials / AirlinesCboe UK
$5.44
+0.08 (+1.49%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $266.2M · quality 56.7/100
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
30/100
D
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
$489M
P/E
35.8x
↑EV/EBITDA
3.2x
↓ROE
3.7%
↓Gross Margin
12.6%
↓Debt/Equity
2.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.3%
FCF CAGR
-14.5%
FCF margin
13.4%
FCF / Net income
13.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.41B · net income $13.6M · FCF $189.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.41B | $1.41B | $1.27B | $1.17B | $1.02B |
| Net Income | $13.6M | $13.6M | $52.8M | $68.7M | $78.4M |
| EBITDA | $332.3M | $332.3M | $320.2M | $298.5M | $275.1M |
| EPS | 0.15 | 0.15 | 0.60 | 0.77 | 0.88 |
| Gross Margin | 12.6% | 12.6% | 16.1% | 19.6% | 21.6% |
| Operating Margin | 3.0% | 3.0% | 7.3% | 11.0% | 13.4% |
| Net Margin | 1.0% | 1.0% | 4.1% | 5.9% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.84 | 2.84 | 2.25 | 3.37 | 4.89 |
| Current Ratio | 1.10 | 1.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $189.1M | $189.1M | $266.2M | $269.6M | $302.0M |
| Returns | |||||
| ROE | 3.7% | 3.7% | 13.4% | 32.2% | 51.5% |
| Valuation | |||||
| P/E | 35.79 | 35.79 | 10.20 | — | — |
| EV/EBITDA | 3.19 | 3.19 | 2.93 | — | — |
| P/B | 1.30 | 1.30 | 1.36 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.6% | 10.6% | 9.1% | 14.3% | — |
| EPS Growth | -74.8% | -74.8% | -21.6% | -12.4% | — |
| Dividend Yield | 7.7% | 7.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
47.0%
EPS terminal req.
$0.48
Spread vs growth
-121.8%
5Y implied EPS CAGR
30.9%
EPS terminal req.
$0.58
Spread vs growth
-105.7%
10Y implied EPS CAGR
20.0%
EPS terminal req.
$0.94
Spread vs growth
-94.8%
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
+5.6%
Start / end P/E
9.2x → 35.8x
EPS bridge
0.60 → 0.15
Residual
-216.1%
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.