Industrials / Specialty Business ServicesNasdaqGS
$46.47
+0.44 (+0.96%)
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 $30.4M · quality 64.0/100
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
33/100
D
Piotroski
5/9
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
$598M
P/E
19.9x
↑EV/EBITDA
N/A
•ROE
14.5%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
+3.6%
FCF margin
17.5%
FCF / Net income
0.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $181.6M · net income $35.1M · FCF $31.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $181.6M | $181.6M | $172.9M | $167.9M | $176.0M | $108.7M | $98.9M | $109.3M | $148.3M | $135.3M | $125.5M | $120.8M | $117.2M | $114.8M | $111.5M | $106.5M | $96.2M | $87.9M |
| Net Income | $35.1M | $35.1M | $19.2M | $30.1M | $34.9M | $28.6M | $25.2M | $30.4M | $30.3M | $25.0M | $24.3M | $23.1M | $24.0M | $23.5M | $23.3M | $23.0M | $20.3M | $16.1M |
| EPS | 2.61 | 2.61 | 1.39 | 2.18 | 2.53 | 2.00 | 1.73 | 2.07 | 2.03 | 1.68 | 1.63 | 1.52 | 1.56 | 1.53 | 1.53 | 1.52 | 1.35 | 1.08 |
| Net Margin | 19.3% | 19.3% | 11.1% | 17.9% | 19.8% | 26.3% | 25.5% | 27.8% | 20.4% | 18.5% | 19.4% | 19.1% | 20.5% | 20.5% | 20.9% | 21.6% | 21.1% | 18.3% |
| Balance Sheet | ||||||||||||||||||
| Current Ratio | 1.02 | 1.02 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $31.8M | $31.8M | $30.4M | $25.0M | $45.7M | $30.2M | $45.8M | $39.4M | $43.9M | $34.8M | $30.5M | $27.7M | — | — | $32.2M | $23.7M | $22.6M | $18.0M |
| Returns | ||||||||||||||||||
| ROE | 14.5% | 14.5% | 8.4% | 13.1% | 16.9% | 11.6% | 9.6% | 12.5% | 13.2% | 11.1% | 11.7% | 11.1% | 12.0% | 12.3% | 13.4% | 14.3% | 14.3% | 12.4% |
| Valuation | ||||||||||||||||||
| P/E | 19.86 | 19.86 | 28.55 | 20.37 | 19.03 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.57 | 2.57 | 2.39 | 2.67 | 3.22 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 5.0% | 5.0% | 2.9% | -4.5% | — | 9.9% | -9.5% | -26.3% | 9.6% | 7.8% | 3.9% | 3.1% | 2.1% | 3.0% | 4.7% | 10.7% | 9.4% | — |
| EPS Growth | 87.8% | 87.8% | -36.2% | -13.8% | — | 15.6% | -16.4% | 2.0% | 20.8% | 3.1% | 7.5% | -2.8% | 2.0% | 0.0% | 0.5% | 12.9% | 24.7% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
16.5%
EPS terminal req.
$4.12
Spread vs growth
71.3%
5Y implied EPS CAGR
13.8%
EPS terminal req.
$4.99
Spread vs growth
73.9%
10Y implied EPS CAGR
11.9%
EPS terminal req.
$8.04
Spread vs growth
75.9%
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
+12.6%
Start / end P/E
30.4x → 17.8x
EPS bridge
1.39 → 2.61
Residual
-36.4%
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.