Industrials / Airports & Air ServicesXETRA
$68.85
+0.75 (+1.05%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-86.8M · quality 45.7/100
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
55/100
C
Piotroski
4/9
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
$6.4B
P/E
14.8x
↓EV/EBITDA
2.7x
↓ROE
8.3%
↑Gross Margin
28.8%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.5%
FCF CAGR
+100.3%
FCF margin
7.4%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.43B · net income $431.8M · FCF $329.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.43B | $4.43B | $4.43B | $4.00B | $3.19B |
| Net Income | $431.8M | $431.8M | $450.6M | $393.2M | $132.4M |
| EBITDA | $1.55B | $1.55B | $1.56B | $1.37B | $1.01B |
| EPS | 4.67 | 4.67 | 4.88 | 4.26 | 1.43 |
| Gross Margin | 28.8% | 28.8% | 25.4% | 25.8% | 25.8% |
| Operating Margin | 19.5% | 19.5% | 16.2% | 17.0% | 14.1% |
| Net Margin | 9.7% | 9.7% | 10.2% | 9.8% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.03 | 0.04 | 0.06 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $329.4M | $329.4M | $-86.8M | $-87.4M | $41.0M |
| Returns | |||||
| ROE | 8.3% | 8.3% | 9.3% | 9.1% | 3.4% |
| Valuation | |||||
| P/E | 14.77 | 14.77 | 12.15 | 12.59 | 30.09 |
| EV/EBITDA | 2.65 | 2.65 | 2.08 | 2.08 | 1.76 |
| P/B | 1.23 | 1.23 | 1.13 | 1.15 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | 10.7% | 25.2% | — |
| EPS Growth | -4.3% | -4.3% | 14.6% | 197.9% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.4%
EPS terminal req.
$6.11
Spread vs growth
-13.7%
5Y implied EPS CAGR
9.6%
EPS terminal req.
$7.39
Spread vs growth
-13.9%
10Y implied EPS CAGR
9.8%
EPS terminal req.
$11.91
Spread vs growth
-14.1%
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
+20.1%
Start / end P/E
12.4x → 15.4x
EPS bridge
4.88 → 4.67
Residual
-1.0%
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.