Industrials / Specialty Business ServicesParis
$18.20
+0.20 (+1.11%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $8.1M · quality 51.3/100
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
72/100
B
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
$142M
P/E
16.1x
↓EV/EBITDA
2.6x
↓ROE
12.9%
↑Gross Margin
57.4%
↑Debt/Equity
0.39
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
+53.0%
FCF margin
7.8%
FCF / Net income
4.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $489.2M · net income $9.1M · FCF $38.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $489.2M | $489.2M | $422.8M | $326.2M | $325.7M |
| Net Income | $9.1M | $9.1M | $4.9M | $3.2M | $8.8M |
| EBITDA | $44.6M | $44.6M | $31.0M | $18.2M | $24.8M |
| EPS | 1.17 | 1.17 | 0.61 | 0.40 | 1.10 |
| Gross Margin | 57.4% | 57.4% | 58.2% | 58.3% | 57.9% |
| Operating Margin | 5.8% | 5.8% | 4.4% | 2.1% | 3.6% |
| Net Margin | 1.9% | 1.9% | 1.2% | 1.0% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.39 | 0.39 | 0.38 | 0.29 | 0.50 |
| Cash Flow | |||||
| Free Cash Flow | $38.3M | $38.3M | $8.1M | $-5.8M | $10.7M |
| Returns | |||||
| ROE | 12.9% | 12.9% | 7.5% | 5.0% | 14.1% |
| Valuation | |||||
| P/E | 16.11 | 16.11 | 15.31 | 22.30 | 8.91 |
| EV/EBITDA | 2.62 | 2.62 | 1.78 | 1.87 | 3.65 |
| P/B | 2.02 | 2.02 | 1.16 | 1.13 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | 15.7% | 15.7% | 29.6% | 0.1% | — |
| EPS Growth | 91.4% | 91.4% | 52.5% | -63.6% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.4%
EPS terminal req.
$1.61
Spread vs growth
80.0%
5Y implied EPS CAGR
10.8%
EPS terminal req.
$1.95
Spread vs growth
80.6%
10Y implied EPS CAGR
10.4%
EPS terminal req.
$3.15
Spread vs growth
81.0%
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
+92.0%
Start / end P/E
15.7x → 15.6x
EPS bridge
0.61 → 1.17
Residual
-0.5%
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.