Industrials / Engineering & ConstructionParis
$44.00
-0.25 (-0.57%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $34.6M · quality 82.3/100
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
41/100
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
$653M
P/E
88.0x
↑EV/EBITDA
27.8x
↑ROE
2.6%
↓Gross Margin
N/A
•Debt/Equity
0.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
+10.2%
FCF margin
6.4%
FCF / Net income
5.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $656.6M · net income $7.4M · FCF $42.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $656.6M | $656.6M | $611.3M | $577.5M | $493.5M |
| Net Income | $7.4M | $7.4M | $8.3M | $102.0M | $48.9M |
| EBITDA | $26.7M | $26.7M | $33.8M | $132.1M | $60.5M |
| EPS | 0.50 | 0.50 | 0.54 | 6.79 | 3.24 |
| Operating Margin | 2.6% | 2.6% | 3.5% | 5.7% | 6.1% |
| Net Margin | 1.1% | 1.1% | 1.4% | 17.7% | 9.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.39 | 0.25 | 0.28 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $42.2M | $42.2M | $34.6M | $30.7M | $31.5M |
| Returns | |||||
| ROE | 2.6% | 2.6% | 2.8% | 21.3% | 12.2% |
| Valuation | |||||
| P/E | 88.00 | 88.00 | 83.77 | 7.10 | 13.21 |
| EV/EBITDA | 27.83 | 27.83 | 23.08 | 6.13 | 12.04 |
| P/B | 2.28 | 2.28 | 2.33 | 1.51 | 1.62 |
| Growth & Yield | |||||
| Revenue Growth | 7.4% | 7.4% | 5.9% | 17.0% | — |
| EPS Growth | -7.5% | -7.5% | -92.0% | 109.5% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
98.4%
EPS terminal req.
$3.90
Spread vs growth
-105.9%
5Y implied EPS CAGR
56.7%
EPS terminal req.
$4.72
Spread vs growth
-64.2%
10Y implied EPS CAGR
31.3%
EPS terminal req.
$7.61
Spread vs growth
-38.8%
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
+5.4%
Start / end P/E
78.0x → 87.0x
EPS bridge
0.54 → 0.50
Residual
-0.9%
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.