Industrials / ConglomeratesBrussels
$58.00
+1.00 (+1.75%)
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 $14.8M · quality 59.7/100
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
36/100
D
Piotroski
5/9
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
$568M
P/E
71.6x
↑EV/EBITDA
9.2x
↓ROE
2.1%
↓Gross Margin
52.4%
↑Debt/Equity
1.08
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.9%
FCF CAGR
+55.1%
FCF margin
1.1%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $725.9M · net income $7.9M · FCF $7.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $725.9M | $725.9M | $697.4M | $549.3M | $518.3M |
| Net Income | $7.9M | $7.9M | $15.7M | $3.5M | $12.0M |
| EBITDA | $95.1M | $95.1M | $110.9M | $51.1M | $57.5M |
| EPS | 0.81 | 0.81 | 1.61 | 0.36 | 1.23 |
| Gross Margin | 52.4% | 52.4% | 51.8% | 45.1% | 46.7% |
| Operating Margin | 8.5% | 8.5% | 10.4% | 5.9% | 7.2% |
| Net Margin | 1.1% | 1.1% | 2.3% | 0.6% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.08 | 1.08 | 0.96 | 0.78 | 1.64 |
| Current Ratio | 1.79 | 1.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.8M | $7.8M | $23.5M | $14.8M | $2.1M |
| Returns | |||||
| ROE | 2.1% | 2.1% | 4.2% | 0.9% | 7.5% |
| Valuation | |||||
| P/E | 71.60 | 71.60 | 40.76 | 186.46 | 55.49 |
| EV/EBITDA | 9.17 | 9.17 | 8.01 | 17.37 | 15.24 |
| P/B | 1.54 | 1.54 | 1.69 | 1.63 | 4.15 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | 26.9% | 6.0% | — |
| EPS Growth | -49.5% | -49.5% | 343.9% | -70.5% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
85.1%
EPS terminal req.
$5.15
Spread vs growth
-134.7%
5Y implied EPS CAGR
50.3%
EPS terminal req.
$6.23
Spread vs growth
-99.9%
10Y implied EPS CAGR
28.6%
EPS terminal req.
$10.03
Spread vs growth
-78.1%
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
-12.9%
Start / end P/E
41.7x → 71.5x
EPS bridge
1.61 → 0.81
Residual
-35.4%
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.