Industrials / Specialty Business ServicesLSE
$398.60
-1.40 (-0.35%)
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 11%
FCF escenarios
weak_data · normalized FCF $-75.3M · quality 24.7/100
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
23/100
D
Piotroski
3/9
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
$477M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-346.2%
↓Gross Margin
20.2%
↓Debt/Equity
15.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.5%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.31B · net income $-164.1M · FCF $-43.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.31B | $2.31B | $2.42B | $2.81B | $3.01B |
| Net Income | $-164.1M | $-164.1M | $76.7M | $-178.1M | $74.8M |
| EBITDA | $-46.0M | $-46.0M | $259.3M | $57.2M | $243.8M |
| EPS | -1.44 | -1.44 | 0.66 | -1.59 | 0.66 |
| Gross Margin | 20.2% | 20.2% | 21.3% | 21.0% | 23.8% |
| Operating Margin | -5.6% | -5.6% | -0.4% | -1.8% | -2.6% |
| Net Margin | -7.1% | -7.1% | 3.2% | -6.3% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 15.27 | 15.27 | 3.40 | 6.38 | 2.74 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-43.0M | $-43.0M | $-75.3M | $-101.9M | $24.0M |
| Returns | |||||
| ROE | -346.2% | -346.2% | 38.4% | -157.6% | 22.7% |
| Valuation | |||||
| P/E | — | — | 315.19 | — | 621.82 |
| EV/EBITDA | — | — | 94.95 | 668.14 | 193.05 |
| P/B | 957.45 | 957.45 | 121.03 | 333.20 | 141.00 |
| Growth & Yield | |||||
| Revenue Growth | -4.5% | -4.5% | -14.0% | -6.6% | — |
| EPS Growth | -317.9% | -317.9% | 141.6% | -340.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+66.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.66 → -1.44
Residual
+66.8%
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.