Industrials / Engineering & ConstructionBSE
$10.81
-0.22 (-1.99%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $13.3M · quality 23.7/100
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
41/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$592M
P/E
9.8x
↓EV/EBITDA
N/A
•ROE
62.9%
↑Gross Margin
29.0%
↑Debt/Equity
2.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+34.7%
FCF CAGR
—
FCF margin
3.1%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $596.3M · net income $60.2M · FCF $18.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $596.3M | $596.3M | $305.7M | $328.9M |
| Net Income | $60.2M | $60.2M | $6.0M | $4.2M |
| EBITDA | $97.9M | $97.9M | $22.3M | $18.1M |
| EPS | — | — | 0.11 | 0.08 |
| Gross Margin | 29.0% | 29.0% | 26.3% | 19.4% |
| Operating Margin | 15.9% | 15.9% | 6.7% | 4.5% |
| Net Margin | 10.1% | 10.1% | 2.0% | 1.3% |
| Balance Sheet | ||||
| Debt/Equity | 2.11 | 2.11 | 4.92 | 6.19 |
| Current Ratio | 1.38 | 1.38 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $18.5M | $18.5M | $13.3M | $-49.7M |
| Returns | ||||
| ROE | 62.9% | 62.9% | 18.2% | 16.4% |
| Valuation | ||||
| P/E | 9.83 | 9.83 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 95.1% | 95.1% | -7.1% | — |
| EPS Growth | — | — | 43.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
-32.3%
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.