Industrials / Specialty Business ServicesMilan
$7.97
-0.11 (-1.36%)
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 $89.4M · quality 59.0/100
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
67/100
B
Piotroski
8/9
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
$570M
P/E
7.0x
↓EV/EBITDA
5.4x
↓ROE
27.7%
↑Gross Margin
96.4%
↑Debt/Equity
1.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.9%
FCF CAGR
+72.3%
FCF margin
39.0%
FCF / Net income
2.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $379.9M · net income $50.3M · FCF $148.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $379.9M | $379.9M | $273.2M | $283.8M | $220.3M |
| Net Income | $50.3M | $50.3M | $19.3M | $45.5M | $-5.6M |
| EBITDA | $133.3M | $133.3M | $88.3M | $101.9M | $57.3M |
| EPS | 0.71 | 0.71 | 0.27 | 0.64 | -0.08 |
| Gross Margin | 96.4% | 96.4% | 95.2% | 93.9% | 94.6% |
| Operating Margin | 18.8% | 18.8% | 9.6% | 13.8% | 4.5% |
| Net Margin | 13.2% | 13.2% | 7.1% | 16.0% | -2.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.87 | 1.87 | 2.19 | 3.07 | 4.59 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $148.3M | $148.3M | $52.8M | $89.4M | $29.0M |
| Returns | |||||
| ROE | 27.7% | 27.7% | 12.3% | 30.7% | -5.3% |
| Valuation | |||||
| P/E | 6.99 | 6.99 | 16.33 | 4.44 | — |
| EV/EBITDA | 5.44 | 5.44 | 6.63 | 5.45 | 10.97 |
| P/B | 3.12 | 3.12 | 2.01 | 1.36 | 2.14 |
| Growth & Yield | |||||
| Revenue Growth | 39.1% | 39.1% | -3.8% | 28.8% | — |
| EPS Growth | 160.7% | 160.7% | -57.5% | 917.3% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.1%
EPS terminal req.
$0.71
Spread vs growth
160.8%
5Y implied EPS CAGR
3.8%
EPS terminal req.
$0.86
Spread vs growth
156.8%
10Y implied EPS CAGR
6.9%
EPS terminal req.
$1.38
Spread vs growth
153.8%
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
+45.9%
Start / end P/E
20.5x → 11.2x
EPS bridge
0.27 → 0.71
Residual
-72.6%
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.