Technology / Electronic ComponentsLSE
$756.00
-8.00 (-1.05%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $36.3M · quality 74.0/100
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
60/100
B
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
$734M
P/E
29.1x
↑EV/EBITDA
1000.4x
↑ROE
8.0%
↑Gross Margin
42.9%
↑Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
+17.7%
FCF margin
9.5%
FCF / Net income
1.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $422.9M · net income $24.6M · FCF $40.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $422.9M | $422.9M | $437.0M | $448.9M | $379.2M |
| Net Income | $24.6M | $24.6M | $15.5M | $21.3M | $25.2M |
| EBITDA | $74.5M | $74.5M | $62.9M | $63.1M | $46.6M |
| EPS | 0.25 | 0.25 | 0.16 | 0.22 | 0.26 |
| Gross Margin | 42.9% | 42.9% | 40.5% | 37.7% | 38.6% |
| Operating Margin | 10.0% | 10.0% | 7.1% | 7.7% | 5.5% |
| Net Margin | 5.8% | 5.8% | 3.5% | 4.7% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.78 | 0.48 | 0.55 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.3M | $40.3M | $36.3M | $30.7M | $24.7M |
| Returns | |||||
| ROE | 8.0% | 8.0% | 5.1% | 7.0% | 8.7% |
| Valuation | |||||
| P/E | 29.08 | 29.08 | 4689.87 | 3391.71 | 2984.79 |
| EV/EBITDA | 1000.44 | 1000.44 | 1159.85 | 1148.05 | 1614.89 |
| P/B | 241.59 | 241.59 | 241.48 | 238.41 | 258.96 |
| Growth & Yield | |||||
| Revenue Growth | -3.2% | -3.2% | -2.7% | 18.4% | — |
| EPS Growth | 58.2% | 58.2% | -27.2% | -17.5% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
545.0%
EPS terminal req.
$67.08
Spread vs growth
-486.8%
5Y implied EPS CAGR
217.9%
EPS terminal req.
$81.17
Spread vs growth
-159.7%
10Y implied EPS CAGR
87.0%
EPS terminal req.
$130.72
Spread vs growth
-28.8%
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
+21.1%
Start / end P/E
4006.3x → 3024.0x
EPS bridge
0.16 → 0.25
Residual
-14.3%
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.