Technology / Information Technology ServicesParis
$13.30
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
46/100
C
Piotroski
1/9
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
$22M
P/E
13.6x
↓EV/EBITDA
9.1x
↓ROE
29.9%
↑Gross Margin
9.5%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.9%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.6M · net income $1.6M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.6M | $26.6M | $27.4M | $30.9M | $27.4M |
| Net Income | $1.6M | $1.6M | $1.8M | $2.3M | $2.2M |
| EBITDA | $2.3M | $2.3M | $2.6M | $3.2M | $3.0M |
| EPS | — | — | — | 1.38 | 1.36 |
| Gross Margin | 9.5% | 9.5% | 11.0% | 11.7% | 12.3% |
| Operating Margin | 7.1% | 7.1% | 8.1% | 9.3% | 10.4% |
| Net Margin | 6.1% | 6.1% | 6.6% | 7.3% | 8.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.03 | 0.06 |
| Current Ratio | 1.47 | 1.47 | — | — | — |
| Returns | |||||
| ROE | 29.9% | 29.9% | 33.4% | 39.5% | 39.5% |
| Valuation | |||||
| P/E | 13.57 | 13.57 | — | 11.75 | 11.32 |
| EV/EBITDA | 9.11 | 9.11 | 8.98 | 7.86 | 7.73 |
| P/B | 4.04 | 4.04 | 4.62 | 4.64 | 4.58 |
| Growth & Yield | |||||
| Revenue Growth | -2.8% | -2.8% | -11.3% | 12.7% | — |
| EPS Growth | — | — | — | 1.4% | — |
| Dividend Yield | 7.5% | 7.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-19.4%
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.