Industrials / Integrated Freight & LogisticsBSE
$21.81
+0.45 (+1.99%)
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 $-51.5M · quality 45.3/100
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
52/100
C
Piotroski
3/9
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
$1.0B
P/E
14.8x
↓EV/EBITDA
8.5x
↓ROE
9.6%
↑Gross Margin
5.1%
↓Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.4%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
-1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.44B · net income $68.1M · FCF $-86.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.44B | $4.44B | $4.44B | $4.01B | $4.27B |
| Net Income | $68.1M | $68.1M | $37.5M | $1.7M | $-4.1M |
| EBITDA | $205.3M | $205.3M | $156.7M | $81.4M | $80.8M |
| EPS | — | — | 0.80 | 0.04 | -0.09 |
| Gross Margin | 5.1% | 5.1% | 4.4% | 3.3% | 3.2% |
| Operating Margin | 3.3% | 3.3% | 2.7% | 1.0% | 1.1% |
| Net Margin | 1.5% | 1.5% | 0.8% | 0.0% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.04 | 1.04 | 1.00 | 0.92 | 0.95 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-86.3M | $-86.3M | $-51.5M | $150.1M | $-394.8M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 5.8% | 0.3% | -0.6% |
| Valuation | |||||
| P/E | 14.84 | 14.84 | 14.39 | 396.75 | — |
| EV/EBITDA | 8.50 | 8.50 | 7.52 | 15.85 | 14.37 |
| P/B | 1.42 | 1.42 | 0.84 | 1.21 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | 10.6% | -6.0% | — |
| EPS Growth | — | — | 1900.0% | 144.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+58.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.80 → n/d
Residual
+58.1%
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.