Technology / Information Technology ServicesMCE
$7.05
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $19.2M · quality 75.3/100
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
50/100
C
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
$484M
P/E
22.7x
↑EV/EBITDA
14.7x
↑ROE
20.8%
↑Gross Margin
28.4%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.5%
FCF CAGR
+72.0%
FCF margin
6.6%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $315.3M · net income $21.1M · FCF $20.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $315.3M | $315.3M | $255.7M | $241.3M | $167.2M |
| Net Income | $21.1M | $21.1M | $15.4M | $15.4M | $10.2M |
| EBITDA | $31.8M | $31.8M | $25.9M | $24.7M | $16.4M |
| EPS | — | — | — | 0.22 | 0.15 |
| Gross Margin | 28.4% | 28.4% | 30.1% | 29.8% | 32.5% |
| Operating Margin | 8.9% | 8.9% | 8.7% | 8.9% | 8.2% |
| Net Margin | 6.7% | 6.7% | 6.0% | 6.4% | 6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.23 | 0.35 | 0.63 |
| Current Ratio | 1.47 | 1.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.8M | $20.8M | $19.2M | $12.6M | $4.1M |
| Returns | |||||
| ROE | 20.8% | 20.8% | 18.2% | 20.9% | 16.6% |
| Valuation | |||||
| P/E | 22.74 | 22.74 | — | 12.24 | 18.44 |
| EV/EBITDA | 14.73 | 14.73 | 11.66 | 7.71 | 12.06 |
| P/B | 4.79 | 4.79 | 3.64 | 2.56 | 3.07 |
| Growth & Yield | |||||
| Revenue Growth | 23.3% | 23.3% | 5.9% | 44.3% | — |
| EPS Growth | — | — | — | 50.7% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+12.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+11.9%
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.