Industrials / Pollution & Treatment ControlsMilan
$4.25
-0.02 (-0.47%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $59.8M · quality 64.7/100
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
34/100
D
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
$796M
P/E
42.4x
↑EV/EBITDA
12.4x
↑ROE
4.2%
↓Gross Margin
68.3%
↑Debt/Equity
0.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.1%
FCF CAGR
-40.4%
FCF margin
2.7%
FCF / Net income
0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $424.7M · net income $18.4M · FCF $11.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $424.7M | $424.7M | $428.5M | $424.7M | $387.6M |
| Net Income | $18.4M | $18.4M | $33.4M | $13.6M | $24.1M |
| EBITDA | $81.9M | $81.9M | $107.1M | $83.9M | $81.4M |
| EPS | 0.10 | 0.10 | 0.19 | 0.08 | 0.14 |
| Gross Margin | 68.3% | 68.3% | 67.8% | 64.9% | 62.9% |
| Operating Margin | 13.9% | 13.9% | 13.7% | 11.8% | 8.0% |
| Net Margin | 4.3% | 4.3% | 7.8% | 3.2% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 0.72 | 1.32 | 1.57 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.3M | $11.3M | $59.8M | $73.4M | $53.3M |
| Returns | |||||
| ROE | 4.2% | 4.2% | 7.4% | 4.1% | 7.4% |
| Valuation | |||||
| P/E | 42.45 | 42.45 | 26.32 | 65.13 | 30.26 |
| EV/EBITDA | 12.39 | 12.39 | 10.26 | 13.59 | 13.74 |
| P/B | 1.79 | 1.79 | 1.95 | 2.66 | 2.26 |
| Growth & Yield | |||||
| Revenue Growth | -0.9% | -0.9% | 0.9% | 9.6% | — |
| EPS Growth | -47.4% | -47.4% | 137.5% | -42.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
55.6%
EPS terminal req.
$0.38
Spread vs growth
-103.0%
5Y implied EPS CAGR
35.4%
EPS terminal req.
$0.46
Spread vs growth
-82.8%
10Y implied EPS CAGR
22.1%
EPS terminal req.
$0.73
Spread vs growth
-69.4%
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
-3.1%
Start / end P/E
23.1x → 42.4x
EPS bridge
0.19 → 0.10
Residual
-39.9%
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.