Consumer Cyclical / Auto PartsMilan
$0.70
+0.03 (+3.86%)
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 $76.7M · quality 59.0/100
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
53/100
C
Piotroski
6/9
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
$604M
P/E
14.1x
↓EV/EBITDA
5.1x
↓ROE
3.6%
↓Gross Margin
66.6%
↑Debt/Equity
1.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.8%
FCF CAGR
+16.4%
FCF margin
6.2%
FCF / Net income
3.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.80B · net income $28.4M · FCF $111.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.80B | $1.80B | $1.82B | $1.79B | $2.23B |
| Net Income | $28.4M | $28.4M | $132.2M | $32.8M | $-257000.00 |
| EBITDA | $289.4M | $289.4M | $311.0M | $254.2M | $290.0M |
| EPS | — | — | 0.12 | 0.03 | -0.00 |
| Gross Margin | 66.6% | 66.6% | 65.2% | 63.1% | 57.0% |
| Operating Margin | 7.6% | 7.6% | 6.3% | 4.6% | 2.9% |
| Net Margin | 1.6% | 1.6% | 7.3% | 1.8% | -0.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.32 | 1.32 | 1.43 | 1.91 | 2.02 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $111.5M | $111.5M | $76.7M | $47.0M | $70.8M |
| Returns | |||||
| ROE | 3.6% | 3.6% | 16.7% | 4.4% | -0.0% |
| Valuation | |||||
| P/E | 14.06 | 14.06 | 4.76 | 13.79 | — |
| EV/EBITDA | 5.06 | 5.06 | 5.25 | 6.84 | 6.10 |
| P/B | 0.76 | 0.76 | 0.80 | 0.60 | 0.65 |
| Growth & Yield | |||||
| Revenue Growth | -1.1% | -1.1% | 1.6% | -19.5% | — |
| EPS Growth | — | — | 304.9% | 15400.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+19.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.12 → n/d
Residual
+19.0%
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.