Industrials / Engineering & ConstructionBSE
$155.95
-4.30 (-2.68%)
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 $-65.2M · quality 19.3/100
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
19/100
F
Piotroski
2/9
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
$5.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2795.0%
↓Gross Margin
19.4%
↓Debt/Equity
138.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.6%
FCF CAGR
—
FCF margin
-4.9%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.64B · net income $-108.8M · FCF $-80.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.64B | $1.64B | $1.14B | $1.28B | $1.31B |
| Net Income | $-108.8M | $-108.8M | $34.8M | $60.5M | $-235.1M |
| EBITDA | $-54.0M | $-54.0M | $169.7M | $146.4M | $-128.5M |
| EPS | — | — | 0.94 | 1.64 | -6.37 |
| Gross Margin | 19.4% | 19.4% | 21.3% | 27.2% | 9.6% |
| Operating Margin | -4.9% | -4.9% | -4.3% | 9.7% | -8.5% |
| Net Margin | -6.7% | -6.7% | 3.1% | 4.7% | -17.9% |
| Balance Sheet | |||||
| Debt/Equity | 138.68 | 138.68 | 10.54 | 69.58 | -3.90 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-80.6M | $-80.6M | $180.6M | $-65.2M | $-69.4M |
| Returns | |||||
| ROE | -2795.0% | -2795.0% | 74.4% | 661.3% | 154.8% |
| Valuation | |||||
| P/E | — | — | 149.20 | 88.41 | — |
| EV/EBITDA | — | — | 33.24 | 40.89 | — |
| P/B | 1478.60 | 1478.60 | 111.00 | 584.66 | — |
| Growth & Yield | |||||
| Revenue Growth | 44.1% | 44.1% | -11.4% | -2.5% | — |
| EPS Growth | — | — | -42.7% | 125.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.94 → n/d
Residual
-1.3%
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.