Consumer Defensive / Education & Training ServicesBSE
$20.00
-1.10 (-5.24%)
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 17%
FCF escenarios
weak_data · normalized FCF $-15.0M · quality 39.7/100
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
48/100
C
Piotroski
7/9
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
$917M
P/E
50.0x
↑EV/EBITDA
14.8x
↑ROE
18.0%
↑Gross Margin
92.5%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+53.3%
FCF CAGR
+265.8%
FCF margin
12.5%
FCF / Net income
2.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $586.9M · net income $34.1M · FCF $73.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $586.9M | $586.9M | $353.5M | $209.0M | $162.8M |
| Net Income | $34.1M | $34.1M | $26.1M | $13.2M | $11.1M |
| EBITDA | $62.5M | $62.5M | $42.0M | $25.8M | $22.6M |
| EPS | — | — | 0.60 | 0.33 | 0.34 |
| Gross Margin | 92.5% | 92.5% | 90.4% | 90.2% | 92.6% |
| Operating Margin | 10.0% | 10.0% | 9.8% | 11.3% | 11.6% |
| Net Margin | 5.8% | 5.8% | 7.4% | 6.3% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.54 | 0.20 | 0.52 |
| Current Ratio | 1.81 | 1.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $73.5M | $73.5M | $-72.5M | $-15.0M | $1.5M |
| Returns | |||||
| ROE | 18.0% | 18.0% | 16.8% | 10.7% | 15.7% |
| Valuation | |||||
| P/E | 50.00 | 50.00 | 29.92 | 19.45 | 8.91 |
| EV/EBITDA | 14.77 | 14.77 | 20.43 | 10.32 | 5.68 |
| P/B | 4.83 | 4.83 | 5.01 | 2.08 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | 66.1% | 66.1% | 69.1% | 28.4% | — |
| EPS Growth | — | — | 81.8% | -4.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.60 → n/d
Residual
+5.9%
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.