Technology / Information Technology ServicesBSE
$23.37
-0.37 (-1.56%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.6M · quality 63.0/100
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
45/100
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
$394M
P/E
21.4x
↓EV/EBITDA
8.7x
↓ROE
11.3%
↑Gross Margin
29.9%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+15.5%
FCF CAGR
+28.7%
FCF margin
10.3%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $304.6M · net income $28.4M · FCF $31.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $304.6M | $304.6M | $241.4M | $203.2M | $197.7M |
| Net Income | $28.4M | $28.4M | $26.3M | $18.4M | $23.8M |
| EBITDA | $39.7M | $39.7M | $33.9M | $12.5M | $20.5M |
| EPS | — | — | 1.51 | 1.06 | 1.37 |
| Gross Margin | 29.9% | 29.9% | 23.8% | 30.0% | 32.6% |
| Operating Margin | 7.8% | 7.8% | 7.3% | 5.3% | 9.8% |
| Net Margin | 9.3% | 9.3% | 10.9% | 9.1% | 12.0% |
| Balance Sheet | |||||
| Current Ratio | 11.97 | 11.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $31.3M | $31.3M | $16.6M | $13.9M | $14.7M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 11.7% | 9.2% | 13.1% |
| Valuation | |||||
| P/E | 21.44 | 21.44 | 11.72 | 21.76 | 11.60 |
| EV/EBITDA | 8.67 | 8.67 | 8.35 | 30.30 | 12.55 |
| P/B | 1.57 | 1.57 | 1.37 | 2.00 | 1.52 |
| Growth & Yield | |||||
| Revenue Growth | 26.2% | 26.2% | 18.8% | 2.8% | — |
| EPS Growth | — | — | 42.8% | -22.8% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+23.3%
Start / end P/E
n/dx → n/dx
EPS bridge
1.51 → n/d
Residual
+17.7%
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.