Industrials / Industrial DistributionNYSE
$32.84
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $74.7M · quality 58.3/100
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
25/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
23.0%
↑Gross Margin
35.5%
↑Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
—
FCF margin
5.4%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.38B · net income $72.1M · FCF $74.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.38B | $1.38B | $1.32B | $1.27B | $1.17B | $1.06B | $1.03B | $946.9M | $896.9M | $791.8M | $753.1M | — | — | — | — | $3.68B | $3.59B | $3.17B |
| Net Income | $72.1M | $72.1M | $61.0M | $70.7M | $78.8M | $103.3M | $65.4M | $48.5M | $224.7M | $40.4M | $-32.6M | $-99.8M | $-37.5M | $-43.8M | $-8.3M | $54.4M | $42.6M | $46.2M |
| EBITDA | $105.3M | $105.3M | $88.1M | $102.9M | $109.1M | $91.7M | $88.2M | $70.2M | $66.2M | $50.3M | $12.5M | $2.4M | $-2.2M | $2.3M | $-21.9M | $98.3M | $83.3M | $86.0M |
| EPS | 1.85 | 1.85 | 1.58 | 1.84 | 2.06 | 2.71 | 1.71 | 1.28 | 5.93 | 1.07 | -0.88 | 2.69 | — | — | -0.22 | 1.47 | 1.13 | 1.24 |
| Gross Margin | 35.5% | 35.5% | 34.3% | 34.2% | 36.1% | 35.2% | 34.7% | 34.4% | 34.3% | 34.5% | 31.6% | — | — | — | — | 14.4% | 13.6% | 14.3% |
| Operating Margin | 7.1% | 7.1% | 6.1% | 7.6% | 9.0% | 8.3% | 8.2% | 7.0% | 6.9% | 5.8% | 1.1% | — | — | — | — | 2.2% | 1.9% | 2.3% |
| Net Margin | 5.2% | 5.2% | 4.6% | 5.5% | 6.8% | 9.7% | 6.4% | 5.1% | 25.1% | 5.1% | -4.3% | — | — | — | — | 1.5% | 1.2% | 1.5% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | — | — | — | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $74.7M | $74.7M | $46.9M | $108.1M | $42.8M | $46.4M | $65.5M | $61.5M | $-26.8M | $43.1M | $-59.6M | $76.5M | $-7.2M | $33.1M | $62.9M | $5.9M | $40.2M | $-14.1M |
| Returns | ||||||||||||||||||
| ROE | 23.0% | 23.0% | 21.7% | 27.7% | 37.5% | 67.3% | 61.2% | 27.6% | 163.2% | 19.1% | -15.2% | -39.3% | -10.4% | -10.8% | -1.9% | 12.0% | 10.4% | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 4.8% | 4.8% | 3.3% | 9.3% | 9.7% | 3.3% | 8.7% | 5.6% | 13.3% | 5.1% | — | — | — | — | — | 2.6% | 13.4% | — |
| EPS Growth | 17.1% | 17.1% | -14.1% | -10.7% | -24.0% | 58.5% | 33.6% | -78.4% | 454.2% | 221.6% | -132.7% | — | — | — | -115.0% | 30.1% | -8.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
16.4%
EPS terminal req.
$2.91
Spread vs growth
0.7%
5Y implied EPS CAGR
13.8%
EPS terminal req.
$3.53
Spread vs growth
3.3%
10Y implied EPS CAGR
11.9%
EPS terminal req.
$5.68
Spread vs growth
5.2%
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.
Unavailable: positive start/end prices are required.