Industrials / Engineering & ConstructionLSE
$189.80
-4.00 (-2.06%)
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 $48.5M · quality 73.3/100
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
62/100
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
$507M
P/E
13.6x
↓EV/EBITDA
790.1x
↑ROE
14.4%
↑Gross Margin
10.9%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.7%
FCF CAGR
+52.8%
FCF margin
4.6%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.05B · net income $37.3M · FCF $48.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.05B | $1.05B | $1.25B | $1.33B | $1.42B |
| Net Income | $37.3M | $37.3M | $30.6M | $22.1M | $25.9M |
| EBITDA | $65.3M | $65.3M | $52.6M | $50.9M | $48.6M |
| EPS | 0.14 | 0.14 | 0.11 | 0.08 | 0.09 |
| Gross Margin | 10.9% | 10.9% | 8.3% | 7.9% | 6.5% |
| Operating Margin | 4.3% | 4.3% | 2.5% | 2.0% | 2.5% |
| Net Margin | 3.6% | 3.6% | 2.4% | 1.7% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.11 | 0.11 | 0.14 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $48.5M | $48.5M | $33.6M | $69.7M | $13.6M |
| Returns | |||||
| ROE | 14.4% | 14.4% | 13.0% | 10.1% | 12.3% |
| Valuation | |||||
| P/E | 13.56 | 13.56 | 1004.50 | 815.38 | 425.53 |
| EV/EBITDA | 790.11 | 790.11 | 579.57 | 349.73 | 225.80 |
| P/B | 200.46 | 200.46 | 129.90 | 81.78 | 52.41 |
| Growth & Yield | |||||
| Revenue Growth | -16.4% | -16.4% | -6.1% | -6.3% | — |
| EPS Growth | 23.4% | 23.4% | 42.3% | -17.0% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
397.2%
EPS terminal req.
$16.84
Spread vs growth
-373.8%
5Y implied EPS CAGR
172.0%
EPS terminal req.
$20.38
Spread vs growth
-148.5%
10Y implied EPS CAGR
73.0%
EPS terminal req.
$32.82
Spread vs growth
-49.5%
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
+59.0%
Start / end P/E
1090.1x → 1385.4x
EPS bridge
0.11 → 0.14
Residual
+6.3%
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.