Technology / Electronic ComponentsLSE
$41.90
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $23.9M · quality 52.3/100
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
30/100
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
$83M
P/E
10.5x
↓EV/EBITDA
413.7x
↑ROE
-3.1%
↓Gross Margin
35.9%
↑Debt/Equity
1.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
+66.8%
FCF margin
16.8%
FCF / Net income
-17.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $141.8M · net income $-1.4M · FCF $23.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $141.8M | $141.8M | $143.8M | $106.9M | $119.4M |
| Net Income | $-1.4M | $-1.4M | $16.2M | $16.8M | $20.6M |
| EBITDA | $23.4M | $23.4M | $37.1M | $26.1M | $30.5M |
| EPS | -0.01 | -0.01 | 0.07 | 0.08 | 0.10 |
| Gross Margin | 35.9% | 35.9% | 39.8% | 38.0% | 36.7% |
| Operating Margin | 17.2% | 17.2% | 22.5% | 23.4% | 25.2% |
| Net Margin | -1.0% | -1.0% | 11.3% | 15.7% | 17.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.86 | 1.86 | 2.70 | 3.33 | 2.93 |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $23.9M | $23.9M | $29.6M | $14.8M | $5.1M |
| Returns | |||||
| ROE | -3.1% | -3.1% | 39.5% | 45.9% | 81.3% |
| Valuation | |||||
| P/E | 10.48 | 10.48 | 1000.00 | 1088.61 | 2989.80 |
| EV/EBITDA | 413.73 | 413.73 | 440.11 | 702.46 | 2014.70 |
| P/B | 214.33 | 214.33 | 395.61 | 500.10 | 2425.68 |
| Growth & Yield | |||||
| Revenue Growth | -1.4% | -1.4% | 34.5% | -10.5% | — |
| EPS Growth | -108.2% | -108.2% | -7.6% | -19.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → -0.01
Residual
-1.7%
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.