Technology / Electronic ComponentsBrussels
$9.22
+0.09 (+0.93%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $60.9M · quality 63.3/100
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
42/100
C
Piotroski
6/9
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
$751M
P/E
10.9x
↓EV/EBITDA
4.4x
↓ROE
10.0%
↑Gross Margin
40.1%
↑Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.1%
FCF CAGR
+109.9%
FCF margin
6.3%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $963.8M · net income $71.6M · FCF $60.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $963.8M | $963.8M | $946.6M | $1.05B | $1.06B |
| Net Income | $71.6M | $71.6M | $63.0M | $80.2M | $75.2M |
| EBITDA | $130.2M | $130.2M | $118.4M | $135.5M | $126.7M |
| EPS | — | — | 0.71 | 0.89 | 0.83 |
| Gross Margin | 40.1% | 40.1% | 40.7% | 41.8% | 39.0% |
| Operating Margin | 8.3% | 8.3% | 6.4% | 9.3% | 8.4% |
| Net Margin | 7.4% | 7.4% | 6.7% | 7.6% | 7.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.13 | 0.06 | 0.06 |
| Current Ratio | 2.60 | 2.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $60.9M | $60.9M | $100.6M | $40.0M | $6.6M |
| Returns | |||||
| ROE | 10.0% | 10.0% | 7.9% | 10.1% | 9.9% |
| Valuation | |||||
| P/E | 10.85 | 10.85 | 14.54 | 17.78 | 29.01 |
| EV/EBITDA | 4.39 | 4.39 | 5.61 | 8.89 | 15.12 |
| P/B | 1.06 | 1.06 | 1.16 | 1.81 | 2.87 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | -9.9% | -0.8% | — |
| EPS Growth | — | — | -20.2% | 7.2% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-25.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.71 → n/d
Residual
-31.7%
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.