Technology / Electronic ComponentsBSE
$176.00
-6.05 (-3.32%)
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 $42.4M · quality 19.7/100
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
24/100
D
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
$2.1B
P/E
N/A
•EV/EBITDA
32.1x
↑ROE
-6.8%
↓Gross Margin
62.6%
↑Debt/Equity
3.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-2.5%
FCF CAGR
—
FCF margin
4.3%
FCF / Net income
-2.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $985.9M · net income $-15.8M · FCF $42.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $985.9M | $985.9M | $856.6M | $944.9M | $1.06B |
| Net Income | $-15.8M | $-15.8M | $-56.6M | $-19.8M | $24.2M |
| EBITDA | $87.6M | $87.6M | $39.4M | $97.7M | $121.6M |
| EPS | — | — | -4.70 | -1.65 | 2.01 |
| Gross Margin | 62.6% | 62.6% | 63.0% | 51.1% | 49.9% |
| Operating Margin | 1.5% | 1.5% | -2.8% | 3.9% | 6.5% |
| Net Margin | -1.6% | -1.6% | -6.6% | -2.1% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 3.00 | 3.00 | 2.82 | 2.21 | 2.21 |
| Current Ratio | 0.64 | 0.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $42.4M | $42.4M | $16.7M | $83.8M | $-193.8M |
| Returns | |||||
| ROE | -6.8% | -6.8% | -23.0% | -6.5% | 7.5% |
| Valuation | |||||
| P/E | — | — | — | — | 107.41 |
| EV/EBITDA | 32.06 | 32.06 | 96.95 | 30.97 | 26.96 |
| P/B | 9.15 | 9.15 | 12.69 | 7.82 | 8.05 |
| Growth & Yield | |||||
| Revenue Growth | 15.1% | 15.1% | -9.3% | -11.2% | — |
| EPS Growth | — | — | -184.8% | -182.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.70 → n/d
Residual
-21.2%
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.