Industrials / Specialty Business ServicesNYSE
$12.22
-0.14 (-1.13%)
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 $58.6M · quality 55.0/100
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
32/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.1B
P/E
407.3x
↑EV/EBITDA
6.5x
↓ROE
3.1%
↓Gross Margin
23.3%
↓Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+0.4%
FCF margin
1.4%
FCF / Net income
0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.67B · net income $56.0M · FCF $37.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $2.67B | $2.67B | $2.77B | $2.82B | $2.77B | — | — | — | — | — | — |
| Net Income | $56.0M | $56.0M | $66.4M | $-7.7M | $14.0M | $46.3M | $-41.6M | $44.4M | $-15.1M | — | $-52.4M |
| EBITDA | $306.5M | $306.5M | $303.1M | $244.0M | $223.3M | — | — | — | — | — | — |
| EPS | 0.13 | 0.13 | 0.20 | -0.12 | 0.14 | 0.44 | -0.40 | 0.43 | -0.18 | — | — |
| Gross Margin | 23.3% | 23.3% | 23.3% | 24.1% | 24.3% | — | — | — | — | — | — |
| Operating Margin | 5.0% | 5.0% | 4.1% | 3.6% | 3.2% | — | — | — | — | — | — |
| Net Margin | 2.1% | 2.1% | 2.4% | -0.3% | 0.5% | — | — | — | — | — | — |
| Balance Sheet | |||||||||||
| Debt/Equity | 0.51 | 0.51 | 0.52 | 0.58 | 1.18 | 0.84 | 0.89 | 0.88 | 0.93 | 2.26 | — |
| Current Ratio | 1.23 | 1.23 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||
| Free Cash Flow | $37.6M | $37.6M | $127.2M | $58.6M | $-400000.00 | $87.2M | $192.4M | $79.8M | $94.0M | — | $36.3M |
| Returns | |||||||||||
| ROE | 3.1% | 3.1% | 3.7% | -0.4% | 1.2% | 3.4% | -3.3% | 3.5% | -1.2% | — | -7.4% |
| Valuation | |||||||||||
| P/E | 407.33 | 407.33 | 80.15 | — | 58.43 | — | — | — | — | — | — |
| EV/EBITDA | 6.53 | 6.53 | 7.75 | 6.75 | 9.90 | — | — | — | — | — | — |
| P/B | 0.65 | 0.65 | 0.88 | 0.41 | 0.66 | — | — | — | — | — | — |
| Growth & Yield | |||||||||||
| Revenue Growth | -3.4% | -3.4% | -1.7% | 1.5% | — | — | — | — | — | — | — |
| EPS Growth | -35.0% | -35.0% | 266.7% | -185.7% | — | 210.0% | -193.0% | 338.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
102.8%
EPS terminal req.
$1.08
Spread vs growth
-137.8%
5Y implied EPS CAGR
58.8%
EPS terminal req.
$1.31
Spread vs growth
-93.8%
10Y implied EPS CAGR
32.2%
EPS terminal req.
$2.11
Spread vs growth
-67.2%
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
-21.6%
Start / end P/E
77.9x → 94.0x
EPS bridge
0.20 → 0.13
Residual
-7.2%
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.