Industrials / Engineering & ConstructionBrussels
$13.70
-0.20 (-1.44%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $74.5M · quality 58.3/100
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
68/100
B
Piotroski
7/9
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
$337M
P/E
10.1x
↓EV/EBITDA
3.8x
↓ROE
12.7%
↑Gross Margin
32.1%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
+27.2%
FCF margin
10.1%
FCF / Net income
3.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.04B · net income $33.5M · FCF $105.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.04B | $1.04B | $1.18B | $1.25B | $1.17B |
| Net Income | $33.5M | $33.5M | $24.0M | $22.8M | $229.4M |
| EBITDA | $77.2M | $77.2M | $74.0M | $63.4M | $74.3M |
| EPS | 1.36 | 1.36 | 0.97 | 0.91 | 9.15 |
| Gross Margin | 32.1% | 32.1% | 28.7% | 25.5% | 27.5% |
| Operating Margin | 2.0% | 2.0% | 2.1% | 1.4% | 2.4% |
| Net Margin | 3.2% | 3.2% | 2.0% | 1.8% | 19.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.87 | 1.04 | 0.78 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $105.7M | $105.7M | $74.5M | $-19.4M | $51.3M |
| Returns | |||||
| ROE | 12.7% | 12.7% | 9.7% | 9.6% | 102.1% |
| Valuation | |||||
| P/E | 10.07 | 10.07 | 6.12 | 8.45 | 1.05 |
| EV/EBITDA | 3.81 | 3.81 | 2.55 | 4.49 | 3.90 |
| P/B | 1.28 | 1.28 | 0.59 | 0.81 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | -11.9% | -11.9% | -5.3% | 7.0% | — |
| EPS Growth | 40.2% | 40.2% | 6.6% | -90.1% | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.7%
EPS terminal req.
$1.22
Spread vs growth
43.9%
5Y implied EPS CAGR
1.6%
EPS terminal req.
$1.47
Spread vs growth
38.6%
10Y implied EPS CAGR
5.7%
EPS terminal req.
$2.37
Spread vs growth
34.5%
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
+69.9%
Start / end P/E
8.5x → 10.1x
EPS bridge
0.97 → 1.36
Residual
+7.5%
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.