Industrials / ConglomeratesBSE
$108.00
+0.00 (+0.00%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-10.2M · quality 33.7/100
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
39/100
D
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
$1.5B
P/E
18.8x
↑EV/EBITDA
11.1x
↑ROE
36.0%
↑Gross Margin
47.7%
↑Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.9%
FCF CAGR
—
FCF margin
10.0%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $823.2M · net income $76.1M · FCF $82.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $823.2M | $823.2M | $542.5M | $546.1M | $489.3M |
| Net Income | $76.1M | $76.1M | $31.8M | $14.9M | $5.8M |
| EBITDA | $157.3M | $157.3M | $59.3M | $31.6M | $22.9M |
| EPS | 5.35 | 5.35 | 2.24 | 1.05 | 0.41 |
| Gross Margin | 47.7% | 47.7% | 38.0% | 31.0% | 27.3% |
| Operating Margin | 17.7% | 17.7% | 10.2% | 5.3% | 2.4% |
| Net Margin | 9.2% | 9.2% | 5.9% | 2.7% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 0.37 | 0.21 | 0.30 |
| Current Ratio | 1.48 | 1.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $82.4M | $82.4M | $-23.9M | $-10.2M | $-8.4M |
| Returns | |||||
| ROE | 36.0% | 36.0% | 23.5% | 14.4% | 6.6% |
| Valuation | |||||
| P/E | 18.85 | 18.85 | — | — | — |
| EV/EBITDA | 11.05 | 11.05 | — | — | — |
| P/B | 7.26 | 7.26 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 51.8% | 51.8% | -0.7% | 11.6% | — |
| EPS Growth | 139.2% | 139.2% | 113.1% | 155.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
21.4%
EPS terminal req.
$9.58
Spread vs growth
117.7%
5Y implied EPS CAGR
16.7%
EPS terminal req.
$11.60
Spread vs growth
122.4%
10Y implied EPS CAGR
13.3%
EPS terminal req.
$18.67
Spread vs growth
125.9%
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
-0.1%
Start / end P/E
48.3x → 20.2x
EPS bridge
2.24 → 5.35
Residual
-81.1%
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.