Technology / Scientific & Technical InstrumentsParis
$50.00
+2.10 (+4.44%)
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 21%
FCF escenarios
weak_data · normalized FCF $3.2M · quality 46.0/100
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
5/9
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
$165M
P/E
30.9x
↑EV/EBITDA
15.2x
↑ROE
10.9%
↑Gross Margin
49.0%
↑Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.7%
FCF CAGR
—
FCF margin
2.9%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $109.6M · net income $5.3M · FCF $3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $109.6M | $109.6M | $103.6M | $77.0M | $65.6M |
| Net Income | $5.3M | $5.3M | $3.6M | $4.1M | $3.1M |
| EBITDA | $11.8M | $11.8M | $10.1M | $8.9M | $6.4M |
| EPS | — | — | 1.14 | 1.30 | 0.96 |
| Gross Margin | 49.0% | 49.0% | 43.9% | 55.2% | 62.4% |
| Operating Margin | 8.8% | 8.8% | 6.8% | 7.1% | 4.6% |
| Net Margin | 4.9% | 4.9% | 3.5% | 5.4% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.18 | 0.17 | 0.17 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.2M | $3.2M | $11.3M | $2.4M | $-2.5M |
| Returns | |||||
| ROE | 10.9% | 10.9% | 8.7% | 10.6% | 8.5% |
| Valuation | |||||
| P/E | 30.86 | 30.86 | 25.22 | 20.74 | 17.40 |
| EV/EBITDA | 15.22 | 15.22 | 8.90 | 9.76 | 8.33 |
| P/B | 3.36 | 3.36 | 2.19 | 2.19 | 1.48 |
| Growth & Yield | |||||
| Revenue Growth | 5.8% | 5.8% | 34.5% | 17.4% | — |
| EPS Growth | — | — | -12.3% | 35.2% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.14 → n/d
Residual
+14.1%
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.