Industrials / Engineering & ConstructionWarsaw
$67.20
-0.80 (-1.18%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $89.4M · quality 53.0/100
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
47/100
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
$562M
P/E
6.4x
↓EV/EBITDA
3.4x
↓ROE
15.0%
↑Gross Margin
17.9%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
+48.1%
FCF margin
14.2%
FCF / Net income
2.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.88B · net income $104.4M · FCF $267.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.88B | $1.88B | $1.40B | $1.57B | $1.39B |
| Net Income | $104.4M | $104.4M | $96.2M | $89.3M | $78.8M |
| EBITDA | $188.3M | $188.3M | $161.8M | $155.8M | $139.1M |
| EPS | — | — | 11.50 | 10.68 | 9.42 |
| Gross Margin | 17.9% | 17.9% | 17.8% | 14.4% | 14.8% |
| Operating Margin | 9.3% | 9.3% | 9.6% | 7.5% | 8.4% |
| Net Margin | 5.6% | 5.6% | 6.9% | 5.7% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.80 | 0.62 | 0.73 |
| Current Ratio | 2.07 | 2.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $267.2M | $267.2M | $-32.9M | $89.4M | $82.2M |
| Returns | |||||
| ROE | 15.0% | 15.0% | 15.4% | 16.0% | 17.2% |
| Valuation | |||||
| P/E | 6.44 | 6.44 | 3.99 | 5.34 | 3.29 |
| EV/EBITDA | 3.45 | 3.45 | 3.72 | 3.71 | 2.72 |
| P/B | 0.80 | 0.80 | 0.62 | 0.85 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | 33.6% | 33.6% | -10.5% | 13.1% | — |
| EPS Growth | — | — | 7.7% | 13.4% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.9%
Start / end P/E
n/dx → n/dx
EPS bridge
11.50 → n/d
Residual
+9.4%
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.