Industrials / Engineering & ConstructionBSE
$29.69
-0.11 (-0.37%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $61.4M · quality 52.3/100
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
$1.6B
P/E
22.0x
↑EV/EBITDA
22.6x
↑ROE
3.4%
↓Gross Margin
40.1%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+12.3%
FCF CAGR
—
FCF margin
16.9%
FCF / Net income
1.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $676.5M · net income $71.5M · FCF $114.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $676.5M | $676.5M | $705.7M | $615.3M | $478.0M |
| Net Income | $71.5M | $71.5M | $74.0M | $64.6M | $50.8M |
| EBITDA | $83.0M | $83.0M | $84.4M | $75.6M | $63.1M |
| EPS | — | — | 1.39 | 1.22 | 0.96 |
| Gross Margin | 40.1% | 40.1% | 34.9% | 40.3% | 38.3% |
| Operating Margin | 10.4% | 10.4% | 9.4% | 10.3% | 7.4% |
| Net Margin | 10.6% | 10.6% | 10.5% | 10.5% | 10.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.21 | 0.25 | 0.28 |
| Current Ratio | 2.99 | 2.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $114.0M | $114.0M | $53.7M | $61.4M | $-25.4M |
| Returns | |||||
| ROE | 3.4% | 3.4% | 3.6% | 3.3% | 2.6% |
| Valuation | |||||
| P/E | 21.99 | 21.99 | 23.47 | — | — |
| EV/EBITDA | 22.59 | 22.59 | 25.48 | — | — |
| P/B | 0.74 | 0.74 | 0.84 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | 14.7% | 28.7% | — |
| EPS Growth | — | — | 13.9% | 27.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.39 → n/d
Residual
-5.2%
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.