Industrials / Waste ManagementBSE
$40.00
-1.18 (-2.85%)
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 $-80.6M · quality 43.7/100
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
2/9
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
$902M
P/E
18.5x
↑EV/EBITDA
13.5x
↑ROE
8.9%
↑Gross Margin
11.8%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+33.8%
FCF CAGR
—
FCF margin
-7.9%
FCF / Net income
-1.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.02B · net income $47.3M · FCF $-80.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.02B | $1.02B | $592.0M | $335.6M | $425.3M |
| Net Income | $47.3M | $47.3M | $60.9M | $113.0M | $100.8M |
| EBITDA | $67.0M | $67.0M | $81.8M | $154.5M | $133.2M |
| EPS | — | — | 2.74 | 5.01 | 4.47 |
| Gross Margin | 11.8% | 11.8% | 24.8% | 58.5% | 43.0% |
| Operating Margin | 5.3% | 5.3% | 12.2% | 43.8% | 31.2% |
| Net Margin | 4.6% | 4.6% | 10.3% | 33.7% | 23.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | — | — | — |
| Current Ratio | 4.63 | 4.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-80.6M | $-80.6M | $-97.1M | $36.8M | $83.4M |
| Returns | |||||
| ROE | 8.9% | 8.9% | 12.4% | 33.2% | 41.8% |
| Valuation | |||||
| P/E | 18.52 | 18.52 | 29.93 | — | — |
| EV/EBITDA | 13.47 | 13.47 | 21.54 | — | — |
| P/B | 1.70 | 1.70 | 3.72 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 72.0% | 72.0% | 76.4% | -21.1% | — |
| EPS Growth | — | — | -45.3% | 12.1% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-43.2%
Start / end P/E
n/dx → n/dx
EPS bridge
2.74 → n/d
Residual
-43.9%
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.