Utilities / Utilities - RenewableLSE
$52.00
-2.00 (-3.70%)
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 23%
FCF escenarios
weak_data · normalized FCF $-6.2M · quality 68.7/100
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
14/100
F
Piotroski
3/9
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
$50M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-236.1%
↓Gross Margin
N/A
•Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-7.3M · FCF $-3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-7.3M | $-7.3M | $-6.8M | $-5.5M | $-2.2M |
| EBITDA | $-6.9M | $-6.9M | $-6.9M | $-5.6M | $-2.2M |
| EPS | -0.16 | -0.16 | -0.18 | -0.17 | -0.09 |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.21 | 0.00 | 0.26 |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.9M | $-3.9M | $-8.5M | $-6.2M | $24000.00 |
| Returns | |||||
| ROE | -236.1% | -236.1% | -165.9% | -107.6% | -39.8% |
| Valuation | |||||
| P/B | 761.38 | 761.38 | 705.42 | 679.02 | 361.82 |
| Growth & Yield | |||||
| EPS Growth | 8.5% | 8.5% | -4.9% | -87.5% | — |
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
+5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → -0.16
Residual
+5.1%
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.