Industrials / Engineering & ConstructionOslo
$119.60
-2.40 (-1.97%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $435.3M · quality 72.3/100
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
64/100
B
Piotroski
7/9
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
$6.1B
P/E
44.5x
↑EV/EBITDA
9.9x
↑ROE
5.7%
↓Gross Margin
35.9%
↑Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+36.7%
FCF CAGR
+64.1%
FCF margin
15.2%
FCF / Net income
7.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.42B · net income $133.8M · FCF $972.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.42B | $6.42B | $2.79B | $1.98B | $2.51B |
| Net Income | $133.8M | $133.8M | $43.4M | $-27.0M | $9.1M |
| EBITDA | $616.9M | $616.9M | $364.3M | $190.7M | $242.0M |
| EPS | 2.75 | 2.75 | 1.16 | -0.84 | 0.33 |
| Gross Margin | 35.9% | 35.9% | 51.5% | 47.5% | 35.7% |
| Operating Margin | 5.0% | 5.0% | 5.3% | 4.4% | 3.8% |
| Net Margin | 2.1% | 2.1% | 1.6% | -1.4% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 0.80 | 0.85 | 1.01 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $972.2M | $972.2M | $435.3M | $92.0M | $220.0M |
| Returns | |||||
| ROE | 5.7% | 5.7% | 3.5% | -2.3% | 1.0% |
| Valuation | |||||
| P/E | 44.46 | 44.46 | 59.91 | — | 95.15 |
| EV/EBITDA | 9.94 | 9.94 | 9.36 | 11.51 | 6.03 |
| P/B | 2.49 | 2.49 | 2.11 | 1.07 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 130.2% | 130.2% | 40.9% | -21.2% | — |
| EPS Growth | 137.1% | 137.1% | 238.1% | -354.5% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
56.9%
EPS terminal req.
$10.61
Spread vs growth
80.2%
5Y implied EPS CAGR
36.1%
EPS terminal req.
$12.84
Spread vs growth
101.0%
10Y implied EPS CAGR
22.4%
EPS terminal req.
$20.68
Spread vs growth
114.7%
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
+32.5%
Start / end P/E
78.2x → 43.5x
EPS bridge
1.16 → 2.75
Residual
-60.8%
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.