Industrials / Specialty Industrial MachineryBSE
$195.30
+1.65 (+0.85%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $48.9M · quality 64.3/100
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
$911M
P/E
12.2x
↓EV/EBITDA
6.7x
↓ROE
13.8%
↑Gross Margin
45.2%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.0%
FCF CAGR
+15.7%
FCF margin
5.2%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $733.7M · net income $89.4M · FCF $38.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $733.7M | $733.7M | $715.2M | $539.3M | $522.9M |
| Net Income | $89.4M | $89.4M | $89.7M | $66.7M | $70.0M |
| EBITDA | $141.7M | $141.7M | $134.4M | $99.6M | $101.3M |
| EPS | 19.17 | 19.17 | 19.24 | 14.29 | 15.02 |
| Gross Margin | 45.2% | 45.2% | 45.3% | 46.7% | 46.5% |
| Operating Margin | 14.7% | 14.7% | 16.0% | 14.9% | 14.8% |
| Net Margin | 12.2% | 12.2% | 12.5% | 12.4% | 13.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.08 | 0.10 | 0.15 |
| Cash Flow | |||||
| Free Cash Flow | $38.1M | $38.1M | $142.3M | $48.9M | $24.6M |
| Returns | |||||
| ROE | 13.8% | 13.8% | 16.0% | 14.1% | 17.3% |
| Valuation | |||||
| P/E | 12.21 | 12.21 | 24.69 | 17.97 | 7.80 |
| EV/EBITDA | 6.72 | 6.72 | 16.67 | 12.15 | 5.88 |
| P/B | 1.41 | 1.41 | 3.96 | 2.54 | 1.35 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | 32.6% | 3.1% | — |
| EPS Growth | -0.4% | -0.4% | 34.6% | -4.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.3%
EPS terminal req.
$17.33
Spread vs growth
2.9%
5Y implied EPS CAGR
1.8%
EPS terminal req.
$20.97
Spread vs growth
-2.2%
10Y implied EPS CAGR
5.8%
EPS terminal req.
$33.77
Spread vs growth
-6.2%
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
-41.5%
Start / end P/E
17.3x → 10.2x
EPS bridge
19.24 → 19.17
Residual
+0.2%
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.