Industrials / Specialty Industrial MachineryMilan
$1.15
+0.00 (+0.17%)
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 16%
FCF escenarios
weak_data · normalized FCF $-25.9M · quality 33.7/100
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
18/100
F
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
$187M
P/E
N/A
•EV/EBITDA
5.1x
↓ROE
-0.4%
↓Gross Margin
36.3%
↑Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
7.1%
FCF / Net income
-35.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $840.5M · net income $-1.7M · FCF $59.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $840.5M | $840.5M | $876.0M | $839.9M | $856.4M |
| Net Income | $-1.7M | $-1.7M | $31.1M | $34.1M | $39.3M |
| EBITDA | $79.2M | $79.2M | $114.9M | $109.0M | $99.2M |
| EPS | -0.01 | -0.01 | 0.19 | 0.21 | 0.23 |
| Gross Margin | 36.3% | 36.3% | 38.5% | 37.9% | 37.0% |
| Operating Margin | 2.7% | 2.7% | 7.2% | 9.6% | 9.7% |
| Net Margin | -0.2% | -0.2% | 3.6% | 4.1% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.06 | 1.06 | 0.96 | 0.71 | 1.94 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $59.3M | $59.3M | $-25.9M | $-48.6M | $-106.0M |
| Returns | |||||
| ROE | -0.4% | -0.4% | 7.0% | 8.0% | 24.0% |
| Valuation | |||||
| P/E | — | — | 15.08 | 17.26 | — |
| EV/EBITDA | 5.13 | 5.13 | 6.17 | 6.27 | — |
| P/B | 0.47 | 0.47 | 1.06 | 1.39 | — |
| Growth & Yield | |||||
| Revenue Growth | -4.1% | -4.1% | 4.3% | -1.9% | — |
| EPS Growth | -105.3% | -105.3% | -9.5% | -10.4% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-54.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → -0.01
Residual
-58.0%
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.