Technology / Electronic ComponentsBSE
$134.05
-1.85 (-1.36%)
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 16%
FCF escenarios
weak_data · normalized FCF $2.7M · quality 36.3/100
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
31/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$692M
P/E
27.5x
↑EV/EBITDA
N/A
•ROE
38.1%
↑Gross Margin
69.1%
↑Debt/Equity
0.74
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+20.6%
FCF CAGR
—
FCF margin
-23.3%
FCF / Net income
-1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $140.7M · net income $25.2M · FCF $-32.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $140.7M | $140.7M | $107.0M | $96.7M |
| Net Income | $25.2M | $25.2M | $23.9M | $4.4M |
| EBITDA | $46.4M | $46.4M | $62.4M | $33.3M |
| EPS | — | — | 4.62 | 0.86 |
| Gross Margin | 69.1% | 69.1% | 89.0% | 64.0% |
| Operating Margin | 26.3% | 26.3% | 28.9% | 6.8% |
| Net Margin | 17.9% | 17.9% | 22.3% | 4.6% |
| Balance Sheet | ||||
| Debt/Equity | 0.74 | 0.74 | 0.34 | 0.80 |
| Current Ratio | 2.16 | 2.16 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-32.8M | $-32.8M | $2.7M | $5.5M |
| Returns | ||||
| ROE | 38.1% | 38.1% | 58.3% | 26.0% |
| Valuation | ||||
| P/E | 27.47 | 27.47 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 31.5% | 31.5% | 10.7% | — |
| EPS Growth | — | — | 438.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.3%
Start / end P/E
n/dx → n/dx
EPS bridge
4.62 → n/d
Residual
+3.3%
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.