Technology / Electronic ComponentsBSE
$59.25
+0.98 (+1.68%)
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 $-2.0M · quality 44.0/100
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
44/100
C
Piotroski
3/9
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
$507M
P/E
1.8x
↓EV/EBITDA
1.6x
↓ROE
71.4%
↑Gross Margin
35.6%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
—
FCF margin
-32.0%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $168.9M · net income $280.2M · FCF $-54.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $168.9M | $168.9M | $177.9M | $169.2M | $159.6M |
| Net Income | $280.2M | $280.2M | $21.4M | $21.6M | $53.0M |
| EBITDA | $321.3M | $321.3M | $27.6M | $20.7M | $55.3M |
| EPS | — | — | 2.51 | 2.53 | 6.20 |
| Gross Margin | 35.6% | 35.6% | 37.3% | 36.6% | 36.1% |
| Operating Margin | 0.4% | 0.4% | 9.6% | 6.9% | 5.5% |
| Net Margin | 165.9% | 165.9% | 12.1% | 12.8% | 33.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.90 | 1.10 | 0.06 |
| Current Ratio | 6.21 | 6.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-54.1M | $-54.1M | $-2.0M | $22.7M | $-70.6M |
| Returns | |||||
| ROE | 71.4% | 71.4% | 19.0% | 23.3% | 74.2% |
| Valuation | |||||
| P/E | 1.81 | 1.81 | 36.14 | 28.09 | 5.13 |
| EV/EBITDA | 1.56 | 1.56 | 31.06 | 33.30 | 4.94 |
| P/B | 1.29 | 1.29 | 6.87 | 6.55 | 3.80 |
| Growth & Yield | |||||
| Revenue Growth | -5.1% | -5.1% | 5.1% | 6.0% | — |
| EPS Growth | — | — | -0.8% | -59.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.9%
Start / end P/E
n/dx → n/dx
EPS bridge
2.51 → n/d
Residual
-38.9%
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.