Industrials / Engineering & ConstructionSwiss
$60.50
+2.00 (+3.32%)
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 15%
FCF escenarios
weak_data · normalized FCF $-37.5M · quality 31.0/100
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
33/100
D
Piotroski
4/9
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
$1.1B
P/E
13.4x
↓EV/EBITDA
2.2x
↓ROE
11.2%
↑Gross Margin
45.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
-3.3%
FCF margin
2.3%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.47B · net income $83.6M · FCF $80.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.47B | $3.47B | $3.56B | $3.60B | $3.54B |
| Net Income | $83.6M | $83.6M | $92.4M | $141.0M | $104.8M |
| EBITDA | $270.4M | $270.4M | $243.9M | $231.0M | $236.8M |
| EPS | — | — | 5.00 | 7.57 | 5.59 |
| Gross Margin | 45.9% | 45.9% | 43.7% | 41.6% | 39.9% |
| Operating Margin | 2.0% | 2.0% | 2.3% | 2.9% | 2.8% |
| Net Margin | 2.4% | 2.4% | 2.6% | 3.9% | 3.0% |
| Balance Sheet | |||||
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $80.8M | $80.8M | $-37.5M | $-90.1M | $89.4M |
| Returns | |||||
| ROE | 11.2% | 11.2% | 14.2% | 24.8% | 22.0% |
| Valuation | |||||
| P/E | 13.36 | 13.36 | 6.29 | 3.75 | 7.12 |
| EV/EBITDA | 2.16 | 2.16 | 0.73 | 0.21 | 0.58 |
| P/B | 1.49 | 1.49 | 0.89 | 0.93 | 1.56 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | -1.0% | 1.6% | — |
| EPS Growth | — | — | -33.9% | 35.4% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+27.1%
Start / end P/E
n/dx → n/dx
EPS bridge
5.00 → n/d
Residual
+24.9%
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.