Industrials / Engineering & ConstructionLSE
$408.75
-3.74 (-0.91%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.7M · 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
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
$53M
P/E
40.9x
↑EV/EBITDA
1267.5x
↑ROE
2.6%
↓Gross Margin
47.4%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.4%
FCF CAGR
-6.6%
FCF margin
1.8%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $95.7M · net income $1.3M · FCF $1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $95.7M | $95.7M | $113.1M | $132.5M | $86.6M |
| Net Income | $1.3M | $1.3M | $8.3M | $10.3M | $4.7M |
| EBITDA | $4.1M | $4.1M | $13.2M | $15.7M | $8.0M |
| EPS | — | — | 0.62 | 0.79 | 0.38 |
| Gross Margin | 47.4% | 47.4% | 46.5% | 41.0% | 40.8% |
| Operating Margin | 2.5% | 2.5% | 8.9% | 10.0% | 6.8% |
| Net Margin | 1.4% | 1.4% | 7.3% | 7.8% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.04 | 0.08 |
| Current Ratio | 2.49 | 2.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.7M | $1.7M | $3.7M | $13.0M | $2.1M |
| Returns | |||||
| ROE | 2.6% | 2.6% | 15.6% | 21.6% | 13.8% |
| Valuation | |||||
| P/E | 40.88 | 40.88 | 807.75 | 567.47 | 727.51 |
| EV/EBITDA | 1267.48 | 1267.48 | 503.17 | 372.10 | 430.56 |
| P/B | 104.27 | 104.27 | 125.92 | 122.43 | 100.14 |
| Growth & Yield | |||||
| Revenue Growth | -15.4% | -15.4% | -14.7% | 53.0% | — |
| EPS Growth | — | — | -21.9% | 109.8% | — |
| Dividend Yield | 2.7% | 2.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.62 → n/d
Residual
-7.1%
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.