Industrials / Waste ManagementSão Paulo
$0.17
+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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-74.5M · quality 13.7/100
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
23/100
D
Piotroski
3/9
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
$284M
P/E
N/A
•EV/EBITDA
3.9x
↓ROE
-17.7%
↓Gross Margin
19.6%
↓Debt/Equity
5.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+49.6%
FCF CAGR
+234.3%
FCF margin
13.9%
FCF / Net income
-3.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.41B · net income $-287.7M · FCF $889.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.41B | $6.41B | $4.87B | $3.79B | $1.92B |
| Net Income | $-287.7M | $-287.7M | $-56.8M | $63.8M | $144.2M |
| EBITDA | $1.78B | $1.78B | $1.64B | $1.20B | $555.2M |
| EPS | -0.17 | -0.17 | -0.03 | 0.06 | 0.13 |
| Gross Margin | 19.6% | 19.6% | 23.8% | 22.2% | 21.7% |
| Operating Margin | 17.8% | 17.8% | 18.4% | 18.7% | 17.2% |
| Net Margin | -4.5% | -4.5% | -1.2% | 1.7% | 7.5% |
| Balance Sheet | |||||
| Debt/Equity | 5.53 | 5.53 | 4.17 | 6.83 | 2.33 |
| Current Ratio | 2.72 | 2.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $889.4M | $889.4M | $-308.4M | $-74.5M | $23.8M |
| Returns | |||||
| ROE | -17.7% | -17.7% | -3.3% | 6.0% | 12.2% |
| Valuation | |||||
| P/E | — | — | — | 32.45 | 24.68 |
| EV/EBITDA | 3.92 | 3.92 | 3.81 | 5.34 | 9.92 |
| P/B | 0.17 | 0.17 | 0.99 | 1.96 | 3.02 |
| Growth & Yield | |||||
| Revenue Growth | 31.6% | 31.6% | 28.6% | 97.8% | — |
| EPS Growth | -407.3% | -407.3% | -160.7% | -56.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.17
Residual
-99.0%
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.