Industrials / RailroadsBSE
$146.80
-10.95 (-6.94%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-62.9M · quality 39.0/100
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
27/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.7B
P/E
20.6x
↑EV/EBITDA
11.1x
↑ROE
36.2%
↑Gross Margin
40.5%
↑Debt/Equity
2.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+12.7%
FCF CAGR
—
FCF margin
-3.6%
FCF / Net income
-0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $940.5M · net income $80.3M · FCF $-33.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $940.5M | $940.5M | $833.4M | $740.8M |
| Net Income | $80.3M | $80.3M | $43.1M | $35.0M |
| EBITDA | $189.7M | $189.7M | $130.4M | $85.9M |
| EPS | — | — | 3.82 | 3.10 |
| Gross Margin | 40.5% | 40.5% | 34.2% | 29.2% |
| Operating Margin | 16.6% | 16.6% | 12.3% | 10.7% |
| Net Margin | 8.5% | 8.5% | 5.2% | 4.7% |
| Balance Sheet | ||||
| Debt/Equity | 2.07 | 2.07 | 2.47 | 2.18 |
| Current Ratio | 1.37 | 1.37 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-33.7M | $-33.7M | $-109.1M | $-62.9M |
| Returns | ||||
| ROE | 36.2% | 36.2% | 30.4% | 35.6% |
| Valuation | ||||
| P/E | 20.62 | 20.62 | — | — |
| EV/EBITDA | 11.14 | 11.14 | — | — |
| P/B | 7.47 | 7.47 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 12.9% | 12.9% | 12.5% | — |
| EPS Growth | — | — | 23.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+38.4%
Start / end P/E
n/dx → n/dx
EPS bridge
3.82 → n/d
Residual
+38.4%
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.