Industrials / Pollution & Treatment ControlsParis
$2.50
+0.09 (+3.73%)
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
45/100
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
$6M
P/E
62.5x
↑EV/EBITDA
4.4x
↓ROE
1.0%
↓Gross Margin
45.7%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.7%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.8M · net income $101308.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.8M | $6.8M | $8.5M | $8.0M | $7.2M |
| Net Income | $101308.00 | $101308.00 | $709927.00 | $290088.00 | $65996.00 |
| EBITDA | $434829.00 | $434829.00 | $909987.00 | $617929.00 | $261654.00 |
| EPS | 0.04 | 0.04 | 0.22 | 0.09 | 0.02 |
| Gross Margin | 45.7% | 45.7% | 47.1% | 45.1% | 42.9% |
| Operating Margin | 1.3% | 1.3% | 6.7% | 7.0% | 1.9% |
| Net Margin | 1.5% | 1.5% | 8.3% | 3.6% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.01 | 0.02 | 0.09 |
| Current Ratio | 7.80 | 7.80 | — | — | — |
| Returns | |||||
| ROE | 1.0% | 1.0% | 7.2% | 3.2% | 0.7% |
| Valuation | |||||
| P/E | 62.50 | 62.50 | 11.96 | 41.00 | 160.03 |
| EV/EBITDA | 4.42 | 4.42 | 4.75 | 14.13 | 26.67 |
| P/B | 0.61 | 0.61 | 0.86 | 1.31 | 1.20 |
| Growth & Yield | |||||
| Revenue Growth | -20.1% | -20.1% | 5.9% | 12.2% | — |
| EPS Growth | -81.1% | -81.1% | 144.8% | 329.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
74.0%
EPS terminal req.
$0.22
Spread vs growth
-155.2%
5Y implied EPS CAGR
44.8%
EPS terminal req.
$0.27
Spread vs growth
-126.0%
10Y implied EPS CAGR
26.2%
EPS terminal req.
$0.43
Spread vs growth
-107.4%
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
+5.5%
Start / end P/E
10.6x → 59.4x
EPS bridge
0.22 → 0.04
Residual
-372.8%
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.