Industrials / Airports & Air ServicesVienna
$49.50
-0.30 (-0.60%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $384.8M · quality 83.7/100
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
47/100
C
Piotroski
6/9
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
$4.2B
P/E
22.2x
↑EV/EBITDA
9.8x
↓ROE
11.8%
↑Gross Margin
48.1%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.7%
FCF CAGR
-0.4%
FCF margin
29.5%
FCF / Net income
1.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.13B · net income $185.0M · FCF $333.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.13B | $1.13B | $1.05B | $931.5M | $692.7M |
| Net Income | $185.0M | $185.0M | $216.3M | $168.4M | $107.9M |
| EBITDA | $427.9M | $427.9M | $460.3M | $401.5M | $302.4M |
| EPS | 2.21 | 2.21 | 2.58 | 2.01 | 1.29 |
| Gross Margin | 48.1% | 48.1% | 47.1% | 44.6% | 36.6% |
| Operating Margin | 30.7% | 30.7% | 29.5% | 29.5% | 23.0% |
| Net Margin | 16.4% | 16.4% | 20.5% | 18.1% | 15.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Current Ratio | 1.60 | 1.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $333.3M | $333.3M | $443.7M | $384.8M | $337.6M |
| Returns | |||||
| ROE | 11.8% | 11.8% | 14.2% | 11.8% | 8.2% |
| Valuation | |||||
| P/E | 22.20 | 22.20 | 20.62 | 24.88 | 25.43 |
| EV/EBITDA | 9.76 | 9.76 | 9.77 | 10.50 | 8.93 |
| P/B | 2.64 | 2.64 | 2.93 | 2.95 | 2.08 |
| Growth & Yield | |||||
| Revenue Growth | 7.2% | 7.2% | 13.0% | 34.5% | — |
| EPS Growth | -14.3% | -14.3% | 28.4% | 55.8% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
25.7%
EPS terminal req.
$4.39
Spread vs growth
-40.1%
5Y implied EPS CAGR
19.2%
EPS terminal req.
$5.31
Spread vs growth
-33.5%
10Y implied EPS CAGR
14.5%
EPS terminal req.
$8.56
Spread vs growth
-28.8%
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
-6.4%
Start / end P/E
21.2x → 22.4x
EPS bridge
2.58 → 2.21
Residual
-0.8%
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.