Industrials / Consulting ServicesNasdaqGS
$69.09
-1.80 (-2.54%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $130.0M · quality 82.3/100
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
38/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.3B
P/E
14.9x
↓EV/EBITDA
9.2x
↓ROE
8.9%
↑Gross Margin
37.2%
↑Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+6.6%
FCF CAGR
—
FCF margin
6.4%
FCF / Net income
1.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.87B · net income $91.6M · FCF $120.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.87B | $1.87B | $2.02B | $1.96B | $1.78B | $1.55B | $1.51B | $1.48B | $1.34B | $1.23B | $1.19B | $1.13B | $1.05B | $949.3M | $937.1M | $840.8M | $764.7M | $674.4M |
| Net Income | $91.6M | $91.6M | $110.2M | $82.6M | $64.2M | $71.1M | $55.0M | $68.9M | $61.4M | $62.9M | $46.6M | $39.4M | $40.0M | $39.3M | $38.1M | $34.9M | $27.2M | $22.4M |
| EBITDA | $201.0M | $201.0M | $221.1M | $197.0M | $157.2M | $142.9M | $122.9M | $129.6M | $119.5M | $111.0M | $111.9M | $108.6M | $93.2M | $85.4M | $90.1M | $79.3M | $70.0M | $59.6M |
| EPS | 4.95 | 4.95 | 5.82 | 4.35 | 3.38 | 3.72 | 2.87 | 3.59 | 3.18 | 3.27 | 2.40 | 2.00 | 2.00 | 1.95 | 1.91 | 1.75 | 1.38 | 1.40 |
| Gross Margin | 37.2% | 37.2% | 36.5% | 35.6% | 36.3% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 7.8% | 7.8% | 8.2% | 6.7% | 6.1% | 7.1% | 5.9% | 6.9% | 6.9% | 6.7% | 7.0% | 6.6% | 6.6% | 6.8% | 7.1% | 7.1% | 6.1% | 5.8% |
| Net Margin | 4.9% | 4.9% | 5.5% | 4.2% | 3.6% | 4.6% | 3.6% | 4.7% | 4.6% | 5.1% | 3.9% | 3.5% | 3.8% | 4.1% | 4.1% | 4.1% | 3.6% | 3.3% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.56 | 0.56 | 0.61 | 0.70 | 0.91 | 0.51 | 0.41 | 0.23 | 0.30 | 0.33 | 0.46 | 0.60 | 0.70 | 0.08 | 0.24 | 0.37 | 0.24 | — |
| Current Ratio | 1.48 | 1.48 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $120.2M | $120.2M | $150.1M | $130.0M | $137.7M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 8.9% | 8.9% | 11.2% | 9.0% | 7.5% | 8.9% | 7.4% | 9.6% | 9.3% | 10.2% | 8.2% | 7.5% | 8.0% | 8.3% | 8.9% | 8.9% | 7.7% | 7.0% |
| Valuation | ||||||||||||||||||
| P/E | 14.92 | 14.92 | 20.42 | 29.64 | 29.57 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 9.18 | 9.18 | 12.87 | 15.67 | 16.97 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.24 | 1.24 | 2.29 | 2.67 | 2.23 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -7.3% | -7.3% | 2.9% | 10.3% | — | 3.1% | 1.9% | 10.5% | 8.9% | 3.7% | 4.7% | 7.8% | 10.6% | 1.3% | 11.5% | 9.9% | 13.4% | — |
| EPS Growth | -14.9% | -14.9% | 33.8% | 28.7% | — | 29.6% | -20.1% | 12.9% | -2.8% | 36.3% | 20.0% | 0.0% | 2.6% | 2.1% | 9.1% | 26.8% | -1.4% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.4%
EPS terminal req.
$6.13
Spread vs growth
-22.3%
5Y implied EPS CAGR
8.4%
EPS terminal req.
$7.42
Spread vs growth
-23.4%
10Y implied EPS CAGR
9.2%
EPS terminal req.
$11.95
Spread vs growth
-24.2%
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
-15.0%
Start / end P/E
14.1x → 14.0x
EPS bridge
5.82 → 4.95
Residual
+0.1%
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.