Industrials / Integrated Freight & LogisticsBSE
$50.01
+0.01 (+0.02%)
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 $166.7M · quality 55.0/100
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
35/100
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
$909M
P/E
294.2x
↑EV/EBITDA
4.3x
↓ROE
0.7%
↓Gross Margin
5.9%
↓Debt/Equity
1.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.1%
FCF CAGR
+18.3%
FCF margin
12.8%
FCF / Net income
178.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.32B · net income $3.1M · FCF $553.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.32B | $4.32B | $5.00B | $3.32B | $4.18B |
| Net Income | $3.1M | $3.1M | $37.0M | $21.9M | $94.8M |
| EBITDA | $383.6M | $383.6M | $468.1M | $321.3M | $378.0M |
| EPS | — | — | 2.03 | 1.20 | 5.22 |
| Gross Margin | 5.9% | 5.9% | 6.9% | 7.0% | 7.1% |
| Operating Margin | 2.3% | 2.3% | 3.1% | 2.0% | 3.4% |
| Net Margin | 0.1% | 0.1% | 0.7% | 0.7% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.82 | 1.82 | 2.43 | 2.61 | 1.73 |
| Cash Flow | |||||
| Free Cash Flow | $553.3M | $553.3M | $142.9M | $166.7M | $333.9M |
| Returns | |||||
| ROE | 0.7% | 0.7% | 7.9% | 5.0% | 22.8% |
| Valuation | |||||
| P/E | 294.18 | 294.18 | 30.72 | — | — |
| EV/EBITDA | 4.27 | 4.27 | 4.64 | — | — |
| P/B | 1.93 | 1.93 | 2.42 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -13.7% | -13.7% | 50.6% | -20.5% | — |
| EPS Growth | — | — | 69.2% | -77.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.3%
Start / end P/E
n/dx → n/dx
EPS bridge
2.03 → n/d
Residual
-29.5%
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.