Industrials / Consulting ServicesLSE
$189.00
+0.00 (+0.00%)
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 $7.7M · quality 66.7/100
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
$197M
P/E
31.5x
↑EV/EBITDA
986.2x
↑ROE
6.0%
↑Gross Margin
N/A
•Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
+0.5%
FCF margin
16.2%
FCF / Net income
2.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85.9M · net income $6.3M · FCF $13.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $85.9M | $85.9M | $78.3M | $64.9M | $66.5M |
| Net Income | $6.3M | $6.3M | $5.9M | $7.1M | $9.8M |
| EBITDA | $20.0M | $20.0M | $15.3M | $14.7M | $16.6M |
| EPS | — | — | — | 0.07 | 0.09 |
| Operating Margin | 25.4% | 25.4% | 23.8% | 15.9% | 20.5% |
| Net Margin | 7.3% | 7.3% | 7.5% | 10.9% | 14.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.31 | 0.12 | 0.02 |
| Current Ratio | 1.18 | 1.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.9M | $13.9M | $500000.00 | $7.7M | $13.7M |
| Returns | |||||
| ROE | 6.0% | 6.0% | 5.8% | 6.9% | 10.1% |
| Valuation | |||||
| P/E | 31.50 | 31.50 | — | 3852.94 | 2234.04 |
| EV/EBITDA | 986.19 | 986.19 | 1772.28 | 1859.10 | 1314.72 |
| P/B | 187.91 | 187.91 | 266.11 | 266.36 | 224.41 |
| Growth & Yield | |||||
| Revenue Growth | 9.7% | 9.7% | 20.6% | -2.4% | — |
| EPS Growth | — | — | — | -27.7% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-28.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-30.5%
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.