Technology / Scientific & Technical InstrumentsNasdaqGS
$65.58
-0.36 (-0.54%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $63.0M · quality 77.7/100
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
71/100
B
Piotroski
6/9
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
$1.3B
P/E
21.6x
↑EV/EBITDA
12.6x
↓ROE
26.6%
↑Gross Margin
49.7%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.0%
FCF CAGR
+53.1%
FCF margin
18.6%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $359.0M · net income $58.0M · FCF $66.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $359.0M | $359.0M | $336.3M | $320.0M | $293.1M |
| Net Income | $58.0M | $58.0M | $53.7M | $48.1M | $37.1M |
| EBITDA | $95.9M | $95.9M | $93.3M | $87.4M | $75.5M |
| EPS | 2.92 | 2.92 | 2.70 | 2.40 | 1.82 |
| Gross Margin | 49.7% | 49.7% | 47.8% | 47.9% | 46.9% |
| Operating Margin | 21.6% | 21.6% | 21.2% | 20.7% | 20.1% |
| Net Margin | 16.1% | 16.1% | 16.0% | 15.0% | 12.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.05 | 0.15 |
| Current Ratio | 1.90 | 1.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $66.8M | $66.8M | $60.6M | $63.0M | $18.6M |
| Returns | |||||
| ROE | 26.6% | 26.6% | 29.0% | 27.6% | 25.4% |
| Valuation | |||||
| P/E | 21.57 | 21.57 | 12.12 | 11.01 | 11.76 |
| EV/EBITDA | 12.56 | 12.56 | 6.24 | 5.55 | 5.71 |
| P/B | 5.99 | 5.99 | 3.52 | 3.04 | 3.00 |
| Growth & Yield | |||||
| Revenue Growth | 6.8% | 6.8% | 5.1% | 9.2% | — |
| EPS Growth | 8.1% | 8.1% | 12.5% | 31.9% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
25.8%
EPS terminal req.
$5.82
Spread vs growth
-17.7%
5Y implied EPS CAGR
19.3%
EPS terminal req.
$7.04
Spread vs growth
-11.1%
10Y implied EPS CAGR
14.5%
EPS terminal req.
$11.34
Spread vs growth
-6.4%
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
+70.4%
Start / end P/E
14.5x → 22.5x
EPS bridge
2.70 → 2.92
Residual
+4.5%
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.