Industrials / Specialty Business ServicesLSE
$197.00
+3.00 (+1.56%)
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 $14.6M · quality 72.7/100
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
49/100
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
$169M
P/E
197.0x
↑EV/EBITDA
567.5x
↑ROE
7.2%
↑Gross Margin
N/A
•Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.8%
FCF CAGR
+11.9%
FCF margin
8.3%
FCF / Net income
1.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $162.0M · net income $7.6M · FCF $13.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $162.0M | $162.0M | $150.0M | $142.1M | $125.6M |
| Net Income | $7.6M | $7.6M | $9.8M | $7.9M | $-2.5M |
| EBITDA | $31.4M | $31.4M | $31.7M | $26.8M | $14.2M |
| EPS | 0.08 | 0.08 | 0.11 | 0.09 | -0.03 |
| Operating Margin | 12.6% | 12.6% | 10.8% | 10.7% | 11.1% |
| Net Margin | 4.7% | 4.7% | 6.6% | 5.6% | -2.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.20 | 1.20 | 0.81 | 0.84 | 0.93 |
| Current Ratio | 2.53 | 2.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.4M | $13.4M | $14.6M | $18.1M | $9.6M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 9.8% | 8.6% | -3.0% |
| Valuation | |||||
| P/E | 197.00 | 197.00 | 1188.12 | 974.97 | — |
| EV/EBITDA | 567.53 | 567.53 | 371.21 | 291.84 | 598.53 |
| P/B | 169.31 | 169.31 | 116.67 | 83.49 | 98.21 |
| Growth & Yield | |||||
| Revenue Growth | 8.0% | 8.0% | 5.5% | 13.1% | — |
| EPS Growth | -24.1% | -24.1% | 20.9% | 404.3% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
491.9%
EPS terminal req.
$17.48
Spread vs growth
-516.0%
5Y implied EPS CAGR
201.9%
EPS terminal req.
$21.15
Spread vs growth
-226.0%
10Y implied EPS CAGR
82.2%
EPS terminal req.
$34.06
Spread vs growth
-106.4%
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
+28.0%
Start / end P/E
1399.6x → 2313.2x
EPS bridge
0.11 → 0.08
Residual
-15.7%
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.