Consumer Cyclical / Auto PartsBSE
$28.04
-0.14 (-0.50%)
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 20%
FCF escenarios
weak_data · normalized FCF $1.0M · quality 46.7/100
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
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$147M
P/E
175.3x
↑EV/EBITDA
14.8x
↑ROE
-0.7%
↓Gross Margin
34.6%
↑Debt/Equity
-2.62
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
-3.4%
FCF CAGR
-45.0%
FCF margin
0.2%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $624.1M · net income $856000.0 · FCF $1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $624.1M | $624.1M | $602.3M | $578.0M | $583.5M | $715.9M |
| Net Income | $856000.00 | $856000.00 | $-30.3M | $-29.5M | $-72.3M | $-96.8M |
| EBITDA | $31.8M | $31.8M | $-4.8M | $8.9M | $-29.6M | $-50.9M |
| EPS | — | — | -5.79 | -5.63 | -13.82 | -18.50 |
| Gross Margin | 34.6% | 34.6% | 28.8% | 32.3% | 28.5% | 25.3% |
| Operating Margin | 0.1% | 0.1% | -2.8% | -0.7% | -7.8% | -9.9% |
| Net Margin | 0.1% | 0.1% | -5.0% | -5.1% | -12.4% | -13.5% |
| Balance Sheet | ||||||
| Debt/Equity | -2.62 | -2.62 | -1.91 | -2.31 | -4.02 | 50.98 |
| Cash Flow | ||||||
| Free Cash Flow | $1.0M | $1.0M | $-171000.00 | $27.7M | $41.9M | $11.2M |
| Returns | ||||||
| ROE | -0.7% | -0.7% | 23.7% | 30.5% | 105.4% | -2001.1% |
| Valuation | ||||||
| P/E | 175.25 | 175.25 | — | — | — | — |
| EV/EBITDA | 14.83 | 14.83 | — | 47.59 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 3.6% | 3.6% | 4.2% | -0.9% | — | — |
| EPS Growth | — | — | -2.8% | 59.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-18.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.79 → n/d
Residual
-18.2%
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.