Industrials / Pollution & Treatment ControlsBSE
$61.49
+7.14 (+13.14%)
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 21%
FCF escenarios
weak_data · normalized FCF $2.2M · quality 48.7/100
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
42/100
C
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
$674M
P/E
18.1x
↑EV/EBITDA
13.1x
↑ROE
14.5%
↑Gross Margin
16.3%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+2.5%
FCF CAGR
—
FCF margin
-1.5%
FCF / Net income
-0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $976.8M · net income $37.3M · FCF $-14.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $976.8M | $976.8M | $869.3M | $997.6M | $906.6M |
| Net Income | $37.3M | $37.3M | $29.1M | $35.7M | $34.4M |
| EBITDA | $51.3M | $51.3M | $44.4M | $50.2M | $47.4M |
| EPS | — | — | 2.87 | 4.34 | 3.14 |
| Gross Margin | 16.3% | 16.3% | 16.8% | 16.3% | 15.8% |
| Operating Margin | 4.6% | 4.6% | 4.4% | 4.6% | 5.3% |
| Net Margin | 3.8% | 3.8% | 3.4% | 3.6% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | — | — | 0.01 |
| Current Ratio | 2.52 | 2.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.9M | $-14.9M | $2.2M | $26.6M | $24.6M |
| Returns | |||||
| ROE | 14.5% | 14.5% | 12.1% | 15.1% | 17.1% |
| Valuation | |||||
| P/E | 18.09 | 18.09 | 25.44 | 12.19 | 9.08 |
| EV/EBITDA | 13.07 | 13.07 | 16.39 | 7.95 | 6.00 |
| P/B | 2.62 | 2.62 | 3.07 | 1.83 | 1.55 |
| Growth & Yield | |||||
| Revenue Growth | 12.4% | 12.4% | -12.9% | 10.0% | — |
| EPS Growth | — | — | -33.9% | 38.1% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.5%
Start / end P/E
n/dx → n/dx
EPS bridge
2.87 → n/d
Residual
-3.8%
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.