Industrials / Waste ManagementMCE
$1.30
+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 $5.4M · quality 73.0/100
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
57/100
C
Piotroski
6/9
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
$39M
P/E
14.4x
↓EV/EBITDA
4.9x
↓ROE
6.9%
↑Gross Margin
53.0%
↑Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
-8.4%
FCF margin
8.0%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $68.3M · net income $2.8M · FCF $5.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $68.3M | $68.3M | $67.2M | $62.2M | $53.3M |
| Net Income | $2.8M | $2.8M | $3.3M | $3.9M | $2.1M |
| EBITDA | $10.7M | $10.7M | $10.8M | $10.3M | $8.0M |
| EPS | — | — | 0.11 | 0.13 | 0.07 |
| Gross Margin | 53.0% | 53.0% | 52.0% | 49.8% | 52.5% |
| Operating Margin | 8.2% | 8.2% | 8.2% | 8.1% | 9.4% |
| Net Margin | 4.1% | 4.1% | 4.9% | 6.3% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.56 | 0.65 | 0.55 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.4M | $5.4M | $5.9M | $2.5M | $7.1M |
| Returns | |||||
| ROE | 6.9% | 6.9% | 8.7% | 11.4% | 6.7% |
| Valuation | |||||
| P/E | 14.44 | 14.44 | 14.51 | 12.28 | 28.77 |
| EV/EBITDA | 4.87 | 4.87 | 5.94 | 6.35 | 9.08 |
| P/B | 0.97 | 0.97 | 1.26 | 1.40 | 1.93 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | 8.1% | 16.9% | — |
| EPS Growth | — | — | -15.3% | 88.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+31.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
+31.3%
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.