Industrials / Specialty Business ServicesLSE
$5365.00
+10.00 (+0.19%)
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 $418.1M · quality 68.3/100
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
43/100
C
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
$8.2B
P/E
24.8x
↑EV/EBITDA
1146.6x
↑ROE
31.7%
↑Gross Margin
N/A
•Debt/Equity
1.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
-4.0%
FCF margin
11.4%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.43B · net income $343.5M · FCF $392.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.43B | $3.43B | $3.39B | $3.33B | $3.19B |
| Net Income | $343.5M | $343.5M | $345.4M | $297.4M | $288.8M |
| EBITDA | $745.1M | $745.1M | $725.3M | $676.2M | $674.9M |
| EPS | 2.16 | 2.16 | 2.13 | 1.83 | 1.78 |
| Operating Margin | 15.8% | 15.8% | 15.8% | 14.6% | 14.2% |
| Net Margin | 10.0% | 10.0% | 10.2% | 8.9% | 9.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.52 | 1.52 | 0.81 | 0.92 | 1.08 |
| Current Ratio | 1.08 | 1.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $392.0M | $392.0M | $462.1M | $418.1M | $443.4M |
| Returns | |||||
| ROE | 31.7% | 31.7% | 24.6% | 22.5% | 22.5% |
| Valuation | |||||
| P/E | 24.84 | 24.84 | 2178.66 | 2296.62 | 2373.32 |
| EV/EBITDA | 1146.63 | 1146.63 | 1038.69 | 1011.69 | 1017.25 |
| P/B | 787.73 | 787.73 | 536.82 | 516.24 | 533.87 |
| Growth & Yield | |||||
| Revenue Growth | 1.1% | 1.1% | 1.9% | 4.3% | — |
| EPS Growth | 1.6% | 1.6% | 16.0% | 2.8% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
504.0%
EPS terminal req.
$476.05
Spread vs growth
-502.5%
5Y implied EPS CAGR
205.6%
EPS terminal req.
$576.03
Spread vs growth
-204.1%
10Y implied EPS CAGR
83.4%
EPS terminal req.
$927.70
Spread vs growth
-81.8%
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
+15.5%
Start / end P/E
2243.5x → 2483.8x
EPS bridge
2.13 → 2.16
Residual
+0.2%
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.