Technology / Electronic ComponentsParis
$6.64
+0.02 (+0.30%)
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 33% · confianza 16%
FCF escenarios
weak_data · normalized FCF $5.4M · quality 35.0/100
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
33/100
D
Piotroski
4/9
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
$52M
P/E
15.1x
↓EV/EBITDA
6.5x
↓ROE
-1.4%
↓Gross Margin
33.8%
↑Debt/Equity
2.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.0%
FCF CAGR
—
FCF margin
2.3%
FCF / Net income
-12.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $200.3M · net income $-369000.0 · FCF $4.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $200.3M | $200.3M | $179.2M | $185.7M | $219.6M |
| Net Income | $-369000.00 | $-369000.00 | $3.7M | $3.4M | $5.5M |
| EBITDA | $13.7M | $13.7M | $13.2M | $11.0M | $12.8M |
| EPS | -0.05 | -0.05 | 0.45 | 0.52 | 0.80 |
| Gross Margin | 33.8% | 33.8% | 34.9% | 33.3% | 28.3% |
| Operating Margin | 3.6% | 3.6% | 5.1% | 3.9% | 4.9% |
| Net Margin | -0.2% | -0.2% | 2.1% | 1.8% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 2.06 | 2.06 | 2.15 | 2.13 | 1.53 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.6M | $4.6M | $5.4M | $6.7M | $-1.6M |
| Returns | |||||
| ROE | -1.4% | -1.4% | 12.0% | 12.0% | 19.2% |
| Valuation | |||||
| P/E | 15.09 | 15.09 | 20.98 | 23.30 | 20.81 |
| EV/EBITDA | 6.50 | 6.50 | 8.74 | 11.35 | 10.16 |
| P/B | 2.07 | 2.07 | 2.44 | 3.47 | 4.03 |
| Growth & Yield | |||||
| Revenue Growth | 11.7% | 11.7% | -3.5% | -15.5% | — |
| EPS Growth | -111.2% | -111.2% | -13.9% | -35.1% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.45 → -0.05
Residual
-12.6%
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.