Energy / Oil & Gas Equipment & ServicesLSE
$463.50
-2.00 (-0.43%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $100.9M · quality 55.3/100
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
44/100
C
Piotroski
8/9
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
$677M
P/E
25.8x
↑EV/EBITDA
636.5x
↑ROE
4.7%
↑Gross Margin
27.5%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.0%
FCF CAGR
—
FCF margin
9.9%
FCF / Net income
2.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.02B · net income $41.1M · FCF $100.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.02B | $1.02B | $1.05B | $929.1M | $725.8M |
| Net Income | $41.1M | $41.1M | $-28.0M | $110.3M | $-4.6M |
| EBITDA | $121.5M | $121.5M | $12.8M | $88.0M | $36.2M |
| EPS | 0.25 | 0.25 | -0.18 | 0.70 | 0.03 |
| Gross Margin | 27.5% | 27.5% | 25.9% | 24.5% | 23.6% |
| Operating Margin | 6.7% | 6.7% | 8.2% | 5.0% | 0.1% |
| Net Margin | 4.0% | 4.0% | -2.7% | 11.9% | -0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.15 | 0.08 | 0.05 |
| Current Ratio | 2.97 | 2.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $100.9M | $100.9M | $160.1M | $15.3M | $-58.3M |
| Returns | |||||
| ROE | 4.7% | 4.7% | -3.1% | 11.6% | -0.5% |
| Valuation | |||||
| P/E | 25.75 | 25.75 | — | 402.14 | 11535.71 |
| EV/EBITDA | 636.46 | 636.46 | 4006.86 | 535.55 | 1518.02 |
| P/B | 88.15 | 88.15 | 57.27 | 49.74 | 65.05 |
| Growth & Yield | |||||
| Revenue Growth | -2.9% | -2.9% | 12.9% | 28.0% | — |
| EPS Growth | 239.8% | 239.8% | -125.1% | 2400.0% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
450.9%
EPS terminal req.
$41.13
Spread vs growth
-211.1%
5Y implied EPS CAGR
189.2%
EPS terminal req.
$49.76
Spread vs growth
50.6%
10Y implied EPS CAGR
78.4%
EPS terminal req.
$80.15
Spread vs growth
161.4%
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
+80.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → 0.25
Residual
+78.6%
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.