Technology / Electronic ComponentsNasdaqGM
$83.08
+3.92 (+4.95%)
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 25%
FCF escenarios
weak_data · normalized FCF $32.8M · quality 39.3/100
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
44/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
58.1x
↑EV/EBITDA
20.7x
↑ROE
N/A
•Gross Margin
32.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $554.5M · net income $22.0M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $554.5M | $554.5M | $530.0M | $578.6M | $503.0M | — | $366.7M | $371.1M | $310.6M | $252.0M | $245.9M | — | — | — | — | — | — |
| Net Income | $22.0M | $22.0M | $13.2M | $24.1M | $17.4M | — | $13.6M | $17.0M | $15.9M | $8.0M | $9.1M | $11.1M | $13.9M | $4.0M | $5.4M | $7.0M | $3.6M |
| EBITDA | $67.3M | $67.3M | $56.0M | $67.2M | $56.9M | — | $39.0M | $44.3M | $34.8M | $29.1M | $28.6M | $28.4M | $31.4M | $10.0M | $9.1M | $11.8M | $6.8M |
| EPS | 1.32 | 1.32 | 0.79 | 1.48 | 1.09 | — | 0.95 | 1.20 | 1.13 | 0.58 | 0.67 | 0.80 | 1.01 | 0.30 | 0.42 | 0.54 | 0.30 |
| Gross Margin | 32.8% | 32.8% | 31.3% | 31.7% | 31.3% | — | 29.6% | 30.3% | 29.4% | 30.0% | 29.7% | — | — | — | — | — | — |
| Operating Margin | 8.7% | 8.7% | 6.1% | 7.3% | 6.3% | — | 6.3% | 7.9% | 7.5% | 7.5% | 7.7% | — | — | — | — | — | — |
| Net Margin | 4.0% | 4.0% | 2.5% | 4.2% | 3.5% | — | 3.7% | 4.6% | 5.1% | 3.2% | 3.7% | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | — | — | 0.94 | 0.97 | 1.20 | 0.94 | 0.84 | 0.92 | 1.20 | 0.60 | 0.98 | 0.89 | 1.20 | 1.53 | — | — | — |
| Current Ratio | 3.73 | 3.73 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | — | — | $32.2M | $33.4M | $-10.3M | $11.7M | $15.5M | $19.6M | $3.1M | $19.2M | $9.1M | $15.3M | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | — | — | 5.0% | 9.6% | 8.1% | — | 9.5% | 14.3% | 15.6% | 9.2% | 12.6% | 17.1% | 24.8% | 8.2% | 12.8% | 19.2% | 12.0% |
| Valuation | |||||||||||||||||
| P/E | 58.10 | 58.10 | 32.42 | 19.03 | 34.83 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 20.65 | 20.65 | 11.39 | 9.98 | 14.67 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 1.61 | 1.82 | 2.81 | 3.38 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 4.6% | 4.6% | -8.4% | 15.0% | — | — | -1.2% | 19.5% | 23.3% | 2.5% | — | — | — | — | — | — | — |
| EPS Growth | 67.1% | 67.1% | -46.6% | 35.8% | — | — | -20.8% | 5.9% | 95.4% | -13.0% | -16.7% | -20.5% | 235.6% | -28.6% | -22.2% | 80.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
77.4%
EPS terminal req.
$7.37
Spread vs growth
-10.3%
5Y implied EPS CAGR
46.5%
EPS terminal req.
$8.92
Spread vs growth
20.5%
10Y implied EPS CAGR
27.0%
EPS terminal req.
$14.37
Spread vs growth
40.1%
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
+173.5%
Start / end P/E
38.5x → 62.9x
EPS bridge
0.79 → 1.32
Residual
+42.6%
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.