Consumer Cyclical / Auto PartsBSE
$161.85
+0.00 (+0.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $128000.00 · quality 44.3/100
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
25/100
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
$372M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.4%
↓Gross Margin
N/A
•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
—
FCF CAGR
+39.6%
FCF margin
—
FCF / Net income
-67.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-117000.0 · FCF $7.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $48000.00 | $702633.00 |
| Net Income | $-117000.00 | $-117000.00 | $-133000.00 | — | $107.00 |
| EBITDA | $-91000.00 | $-91000.00 | $-98000.00 | $-25000.00 | $61485.00 |
| EPS | -0.05 | -0.05 | -0.06 | — | 0.00 |
| Gross Margin | — | — | — | 100.0% | 90.3% |
| Operating Margin | — | — | — | -125.0% | -38.8% |
| Net Margin | — | — | — | — | 0.0% |
| Balance Sheet | |||||
| Current Ratio | 0.17 | 0.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.9M | $7.9M | $128000.00 | $-19000.00 | $2.9M |
| Returns | |||||
| ROE | -0.4% | -0.4% | -0.4% | — | 0.0% |
| Valuation | |||||
| P/E | — | — | — | — | 780851.08 |
| EV/EBITDA | — | — | — | — | 1370.15 |
| P/B | 12.03 | 12.03 | 2.98 | 2.96 | 2.71 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -93.2% | — |
| EPS Growth | 16.7% | 16.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+30.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → -0.05
Residual
+30.0%
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.