Industrials / Pollution & Treatment ControlsOslo
$21.50
-0.10 (-0.46%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $192.3M · quality 32.7/100
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
42/100
C
Piotroski
3/9
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
$3.4B
P/E
25.0x
↑EV/EBITDA
15.7x
↑ROE
29.0%
↑Gross Margin
49.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.4%
FCF CAGR
+233.8%
FCF margin
24.7%
FCF / Net income
1.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $134.7M · FCF $264.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.07B | $1.07B | $1.03B | $976.6M | $440.4M |
| Net Income | $134.7M | $134.7M | $149.7M | $184.1M | $-11.6M |
| EBITDA | $200.9M | $200.9M | $229.2M | $267.3M | $7.9M |
| EPS | — | — | 0.94 | 1.15 | -0.07 |
| Gross Margin | 49.6% | 49.6% | 55.4% | 54.4% | 50.3% |
| Operating Margin | 13.3% | 13.3% | 19.3% | 23.0% | -3.6% |
| Net Margin | 12.6% | 12.6% | 14.5% | 18.9% | -2.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.00 |
| Current Ratio | 2.83 | 2.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $264.1M | $264.1M | $-37.4M | $192.3M | $7.1M |
| Returns | |||||
| ROE | 29.0% | 29.0% | 31.6% | 54.5% | -2.9% |
| Valuation | |||||
| P/E | 25.00 | 25.00 | 15.61 | 15.73 | — |
| EV/EBITDA | 15.69 | 15.69 | 9.52 | 9.94 | 89.20 |
| P/B | 7.40 | 7.40 | 4.94 | 8.57 | 2.18 |
| Growth & Yield | |||||
| Revenue Growth | 3.4% | 3.4% | 5.8% | 121.8% | — |
| EPS Growth | — | — | -18.7% | 1669.6% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+13.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.94 → n/d
Residual
+11.7%
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.