Industrials / Engineering & ConstructionLSE
$510.34
-0.66 (-0.13%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $55.2M · quality 76.0/100
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
56/100
C
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
$501M
P/E
14.6x
↓EV/EBITDA
736.7x
↑ROE
27.5%
↑Gross Margin
8.1%
↓Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.9%
FCF CAGR
+52.6%
FCF margin
3.4%
FCF / Net income
1.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.88B · net income $33.6M · FCF $63.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.88B | $1.88B | $1.76B | $1.39B | $1.24B |
| Net Income | $33.6M | $33.6M | $27.4M | $9.1M | $6.3M |
| EBITDA | $72.0M | $72.0M | $42.8M | $28.5M | $21.3M |
| EPS | 0.32 | 0.32 | 0.26 | 0.08 | 0.06 |
| Gross Margin | 8.1% | 8.1% | 6.8% | 7.3% | 6.5% |
| Operating Margin | 2.1% | 2.1% | 0.7% | 0.3% | 0.8% |
| Net Margin | 1.8% | 1.8% | 1.6% | 0.7% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.47 | 0.33 | 0.19 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $63.3M | $63.3M | $55.2M | $33.3M | $17.8M |
| Returns | |||||
| ROE | 27.5% | 27.5% | 24.1% | 7.7% | 4.8% |
| Valuation | |||||
| P/E | 14.58 | 14.58 | 1019.08 | 2377.78 | 2938.18 |
| EV/EBITDA | 736.70 | 736.70 | 647.00 | 753.68 | 868.26 |
| P/B | 435.92 | 435.92 | 245.30 | 182.64 | 141.47 |
| Growth & Yield | |||||
| Revenue Growth | 6.3% | 6.3% | 26.5% | 12.6% | — |
| EPS Growth | 22.9% | 22.9% | 223.5% | 47.3% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
420.0%
EPS terminal req.
$45.28
Spread vs growth
-397.1%
5Y implied EPS CAGR
179.4%
EPS terminal req.
$54.79
Spread vs growth
-156.5%
10Y implied EPS CAGR
75.3%
EPS terminal req.
$88.25
Spread vs growth
-52.4%
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
+31.5%
Start / end P/E
1526.7x → 1584.9x
EPS bridge
0.26 → 0.32
Residual
+0.9%
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.