Industrials / Farm & Heavy Construction MachineryMilan
$51.60
+0.00 (+0.00%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $71.3M · quality 69.3/100
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
53/100
C
Piotroski
4/9
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
$1.5B
P/E
24.1x
↑EV/EBITDA
10.9x
↑ROE
10.9%
↑Gross Margin
45.5%
↑Debt/Equity
0.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
+5.8%
FCF margin
8.0%
FCF / Net income
1.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $893.7M · net income $61.3M · FCF $71.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $893.7M | $893.7M | $942.4M | $1.22B | $1.24B |
| Net Income | $61.3M | $61.3M | $67.2M | $94.0M | $90.7M |
| EBITDA | $145.9M | $145.9M | $163.9M | $205.4M | $186.0M |
| EPS | — | — | 2.34 | 3.28 | 3.16 |
| Gross Margin | 45.5% | 45.5% | 44.4% | 45.5% | 43.1% |
| Operating Margin | 10.3% | 10.3% | 10.6% | 12.0% | 10.4% |
| Net Margin | 6.9% | 6.9% | 7.1% | 7.7% | 7.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.22 | 0.19 | 0.55 |
| Current Ratio | 1.59 | 1.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $71.3M | $71.3M | $48.9M | $163.1M | $60.3M |
| Returns | |||||
| ROE | 10.9% | 10.9% | 12.4% | 18.5% | 20.4% |
| Valuation | |||||
| P/E | 24.11 | 24.11 | 13.29 | 8.75 | 9.27 |
| EV/EBITDA | 10.85 | 10.85 | 5.64 | 4.15 | 5.01 |
| P/B | 2.63 | 2.63 | 1.64 | 1.62 | 1.89 |
| Growth & Yield | |||||
| Revenue Growth | -5.2% | -5.2% | -23.0% | -1.1% | — |
| EPS Growth | — | — | -28.7% | 3.8% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+75.0%
Start / end P/E
n/dx → n/dx
EPS bridge
2.34 → n/d
Residual
+73.3%
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.