Industrials / Specialty Business ServicesNSE
$1273.60
+27.00 (+2.17%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $51.9M · quality 47.0/100
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
52/100
C
Piotroski
5/9
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
$3.3B
P/E
33.3x
↑EV/EBITDA
13.2x
↑ROE
5.3%
↓Gross Margin
12.1%
↓Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+37.6%
FCF CAGR
-15.5%
FCF margin
1.6%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.42B · net income $77.2M · FCF $86.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.42B | $5.42B | $5.19B | $3.67B | $2.08B |
| Net Income | $77.2M | $77.2M | $110.7M | $169.2M | $148.1M |
| EBITDA | $290.1M | $290.1M | $347.0M | $366.5M | $248.8M |
| EPS | 29.71 | 29.71 | 42.57 | 65.05 | 56.94 |
| Gross Margin | 12.1% | 12.1% | 13.4% | 13.6% | 12.7% |
| Operating Margin | 1.8% | 1.8% | 3.5% | 3.3% | 3.5% |
| Net Margin | 1.4% | 1.4% | 2.1% | 4.6% | 7.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.65 | 1.06 | 0.22 |
| Cash Flow | |||||
| Free Cash Flow | $86.9M | $86.9M | $51.9M | $-178.7M | $143.9M |
| Returns | |||||
| ROE | 5.3% | 5.3% | 8.2% | 14.1% | 14.5% |
| Valuation | |||||
| P/E | 33.28 | 33.28 | 45.11 | 16.80 | 13.94 |
| EV/EBITDA | 13.17 | 13.17 | 15.76 | 9.31 | 8.21 |
| P/B | 2.27 | 2.27 | 3.70 | 2.37 | 2.02 |
| Growth & Yield | |||||
| Revenue Growth | 4.3% | 4.3% | 41.5% | 76.5% | — |
| EPS Growth | -30.2% | -30.2% | -34.6% | 14.2% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
56.1%
EPS terminal req.
$113.01
Spread vs growth
-86.3%
5Y implied EPS CAGR
35.7%
EPS terminal req.
$136.74
Spread vs growth
-65.9%
10Y implied EPS CAGR
22.2%
EPS terminal req.
$220.23
Spread vs growth
-52.4%
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
-3.8%
Start / end P/E
31.2x → 42.9x
EPS bridge
42.57 → 29.71
Residual
-11.3%
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.