Industrials / Consulting ServicesMCE
$16.70
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.5M · quality 68.0/100
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
58/100
C
Piotroski
5/9
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
$87M
P/E
13.7x
↓EV/EBITDA
9.5x
↓ROE
23.2%
↑Gross Margin
101.3%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+18.2%
FCF CAGR
-10.2%
FCF margin
5.7%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.4M · net income $6.4M · FCF $1.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $26.4M | $26.4M | $22.6M | $19.9M | $17.7M | $13.5M |
| Net Income | $6.4M | $6.4M | $5.3M | $4.1M | $4.6M | $3.3M |
| EBITDA | $8.6M | $8.6M | $7.4M | $5.9M | $5.7M | $4.0M |
| EPS | — | — | 1.02 | 0.80 | 0.86 | 0.63 |
| Gross Margin | 101.3% | 101.3% | 101.3% | 101.4% | 101.8% | 101.8% |
| Operating Margin | 32.8% | 32.8% | 29.1% | 28.6% | 28.2% | 26.8% |
| Net Margin | 24.1% | 24.1% | 23.5% | 20.8% | 25.9% | 24.7% |
| Balance Sheet | ||||||
| Debt/Equity | 0.07 | 0.07 | 0.00 | 0.02 | 0.03 | 0.16 |
| Current Ratio | 1.74 | 1.74 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $1.5M | $1.5M | $7.4M | $4.5M | $1.7M | $2.3M |
| Returns | ||||||
| ROE | 23.2% | 23.2% | 21.7% | 20.3% | 27.2% | 23.2% |
| Valuation | ||||||
| P/E | 13.69 | 13.69 | 18.45 | 22.19 | 20.58 | — |
| EV/EBITDA | 9.47 | 9.47 | 11.99 | 14.24 | 14.91 | — |
| P/B | 3.18 | 3.18 | 3.99 | 4.49 | 5.61 | — |
| Growth & Yield | ||||||
| Revenue Growth | 16.6% | 16.6% | 13.7% | 12.4% | — | — |
| EPS Growth | — | — | 27.0% | -7.2% | — | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+23.7%
Start / end P/E
n/dx → n/dx
EPS bridge
1.02 → n/d
Residual
+19.3%
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.