Industrials / Consulting ServicesLSE
$123.00
+2.00 (+1.65%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $7.8M · quality 81.0/100
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
58/100
C
Piotroski
8/9
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
$198M
P/E
20.5x
↑EV/EBITDA
1115.6x
↑ROE
7.7%
↑Gross Margin
44.0%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.8%
FCF CAGR
+15.2%
FCF margin
8.7%
FCF / Net income
2.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $153.7M · net income $6.3M · FCF $13.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $153.7M | $153.7M | $136.7M | $121.8M | $110.0M |
| Net Income | $6.3M | $6.3M | $1.5M | $2.9M | $-500000.00 |
| EBITDA | $18.3M | $18.3M | $13.3M | $13.3M | $14.2M |
| EPS | 0.04 | 0.04 | 0.01 | 0.02 | -0.00 |
| Gross Margin | 44.0% | 44.0% | 43.1% | 44.4% | 43.5% |
| Operating Margin | 14.6% | 14.6% | 13.4% | 12.8% | 4.4% |
| Net Margin | 4.1% | 4.1% | 1.1% | 2.4% | -0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.24 | 0.16 | 0.13 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.4M | $13.4M | $7.8M | $5.4M | $8.8M |
| Returns | |||||
| ROE | 7.7% | 7.7% | 1.9% | 3.5% | -0.6% |
| Valuation | |||||
| P/E | 20.50 | 20.50 | 11833.33 | 7500.00 | — |
| EV/EBITDA | 1115.56 | 1115.56 | 1313.20 | 1645.72 | 1346.89 |
| P/B | 248.85 | 248.85 | 222.61 | 259.77 | 225.62 |
| Growth & Yield | |||||
| Revenue Growth | 12.4% | 12.4% | 12.2% | 10.7% | — |
| EPS Growth | 322.2% | 322.2% | -50.0% | 700.0% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
559.8%
EPS terminal req.
$10.91
Spread vs growth
-237.6%
5Y implied EPS CAGR
222.3%
EPS terminal req.
$13.21
Spread vs growth
100.0%
10Y implied EPS CAGR
88.3%
EPS terminal req.
$21.27
Spread vs growth
233.9%
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
+23.6%
Start / end P/E
11388.9x → 3236.8x
EPS bridge
0.01 → 0.04
Residual
-230.6%
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.