Industrials / Engineering & ConstructionNasdaqGM
$31.76
+0.23 (+0.73%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $20.8M · quality 66.7/100
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
51/100
C
Piotroski
7/9
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
$556M
P/E
51.2x
↑EV/EBITDA
16.4x
↑ROE
4.9%
↓Gross Margin
53.4%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+27.4%
FCF margin
6.7%
FCF / Net income
2.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $490.0M · net income $12.8M · FCF $33.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $490.0M | $490.0M | $426.6M | $346.3M | $261.7M | $150.0M | — |
| Net Income | $12.8M | $12.8M | $3.0M | $-6.6M | $5.0M | $299000.00 | $990000.00 |
| EBITDA | $46.5M | $46.5M | $26.0M | $17.7M | $17.3M | $6.1M | $3.9M |
| EPS | 0.73 | 0.73 | 0.17 | -0.53 | 0.37 | 0.03 | 0.17 |
| Gross Margin | 53.4% | 53.4% | 52.2% | 50.8% | 51.6% | — | — |
| Operating Margin | 3.9% | 3.9% | -0.6% | -0.3% | 1.9% | 0.1% | — |
| Net Margin | 2.6% | 2.6% | 0.7% | -1.9% | 1.9% | 0.2% | — |
| Balance Sheet | |||||||
| Debt/Equity | 0.93 | 0.93 | 0.61 | 0.86 | 0.66 | 0.16 | — |
| Current Ratio | 0.93 | 0.93 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $33.1M | $33.1M | $20.8M | $9.6M | $8.3M | $3.8M | $9.8M |
| Returns | |||||||
| ROE | 4.9% | 4.9% | 1.2% | -4.1% | 4.1% | 0.4% | 5.8% |
| Valuation | |||||||
| P/E | 51.23 | 51.23 | 150.94 | — | 57.51 | — | — |
| EV/EBITDA | 16.42 | 16.42 | 21.48 | 29.29 | 18.30 | — | — |
| P/B | 2.04 | 2.04 | 1.68 | 2.43 | 2.02 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 14.9% | 14.9% | 23.2% | 32.3% | — | — | — |
| EPS Growth | 329.4% | 329.4% | 132.1% | -243.2% | — | -82.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
56.9%
EPS terminal req.
$2.82
Spread vs growth
272.5%
5Y implied EPS CAGR
36.1%
EPS terminal req.
$3.41
Spread vs growth
293.3%
10Y implied EPS CAGR
22.4%
EPS terminal req.
$5.49
Spread vs growth
307.1%
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
+26.7%
Start / end P/E
147.5x → 43.5x
EPS bridge
0.17 → 0.73
Residual
-232.2%
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.