Industrials / Integrated Freight & LogisticsBSE
$1.12
-0.03 (-2.61%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $711.2M · quality 74.3/100
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
22/100
D
Piotroski
4/9
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
$295M
P/E
N/A
•EV/EBITDA
N/A
•ROE
89.1%
↑Gross Margin
-1.1%
↓Debt/Equity
-0.58
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+1.4%
FCF CAGR
+17.4%
FCF margin
60.7%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.54B · net income $-28.19B · FCF $937.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.54B | $1.54B | $1.52B | $1.50B |
| Net Income | $-28.19B | $-28.19B | $-3.45B | $4.24B |
| EBITDA | $-21.77B | $-21.77B | $1.48B | $6.65B |
| EPS | -106.98 | -106.98 | -13.15 | 16.11 |
| Gross Margin | -1.1% | -1.1% | -2.9% | 28.4% |
| Operating Margin | -21.8% | -21.8% | -24.3% | 15.2% |
| Net Margin | -1825.4% | -1825.4% | -227.6% | 282.4% |
| Balance Sheet | ||||
| Debt/Equity | -0.58 | -0.58 | 6.65 | 3.47 |
| Current Ratio | 0.08 | 0.08 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $937.0M | $937.0M | $711.2M | $680.1M |
| Returns | ||||
| ROE | 89.1% | 89.1% | -219.0% | 135.8% |
| Valuation | ||||
| P/E | — | — | — | 2.04 |
| EV/EBITDA | — | — | 8.08 | 2.94 |
| P/B | — | — | 0.93 | 2.80 |
| Growth & Yield | ||||
| Revenue Growth | 1.7% | 1.7% | 1.1% | — |
| EPS Growth | -713.5% | -713.5% | -181.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-60.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-13.15 → -106.98
Residual
-60.7%
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.