Industrials / Engineering & ConstructionBSE
$32.90
+1.55 (+4.94%)
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 34% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-53.8M · quality 57.0/100
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
57/100
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
$624M
P/E
7.9x
↓EV/EBITDA
4.4x
↓ROE
6.7%
↑Gross Margin
100.0%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.7%
FCF CAGR
—
FCF margin
-17.8%
FCF / Net income
-2.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.02B · net income $69.5M · FCF $-181.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.02B | $1.02B | $817.3M | $811.8M | $750.6M |
| Net Income | $69.5M | $69.5M | $59.0M | $48.2M | $57.6M |
| EBITDA | $157.8M | $157.8M | $140.7M | $98.4M | $97.0M |
| EPS | 4.14 | 4.14 | 3.88 | 3.09 | 4.03 |
| Gross Margin | 100.0% | 100.0% | 99.7% | 100.0% | 80.1% |
| Operating Margin | 10.0% | 10.0% | 11.2% | 7.8% | 11.3% |
| Net Margin | 6.8% | 6.8% | 7.2% | 5.9% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.31 | 0.33 | 0.26 |
| Current Ratio | 2.28 | 2.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-181.8M | $-181.8M | $-46.1M | $-53.8M | $-25.8M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 8.9% | 8.5% | 12.6% |
| Valuation | |||||
| P/E | 7.95 | 7.95 | 27.96 | 16.10 | 15.51 |
| EV/EBITDA | 4.35 | 4.35 | 13.11 | 9.72 | 10.40 |
| P/B | 0.56 | 0.56 | 2.49 | 1.36 | 1.95 |
| Growth & Yield | |||||
| Revenue Growth | 24.8% | 24.8% | 0.7% | 8.1% | — |
| EPS Growth | 6.7% | 6.7% | 25.6% | -23.3% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-11.0%
EPS terminal req.
$2.92
Spread vs growth
17.7%
5Y implied EPS CAGR
-3.1%
EPS terminal req.
$3.53
Spread vs growth
9.8%
10Y implied EPS CAGR
3.2%
EPS terminal req.
$5.69
Spread vs growth
3.5%
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
-51.3%
Start / end P/E
17.9x → 7.9x
EPS bridge
3.88 → 4.14
Residual
-3.7%
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.