Industrials / Engineering & ConstructionLSE
$201.60
-5.60 (-2.70%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $175.1M · quality 41.7/100
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
38/100
D
Piotroski
5/9
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
$879M
P/E
15.5x
↓EV/EBITDA
478.8x
↑ROE
8.2%
↑Gross Margin
8.6%
↓Debt/Equity
3.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+6.2%
FCF CAGR
+77.1%
FCF margin
5.4%
FCF / Net income
4.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.91B · net income $42.7M · FCF $211.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.91B | $3.91B | $3.38B | $3.14B | $3.26B |
| Net Income | $42.7M | $42.7M | $41.1M | $12.7M | $-300000.00 |
| EBITDA | $190.2M | $190.2M | $174.1M | $108.7M | $119.2M |
| EPS | 0.10 | 0.10 | 0.09 | 0.03 | — |
| Gross Margin | 8.6% | 8.6% | 9.1% | 8.4% | 8.7% |
| Operating Margin | 2.4% | 2.4% | 2.0% | 0.6% | 1.3% |
| Net Margin | 1.1% | 1.1% | 1.2% | 0.4% | -0.0% |
| Balance Sheet | |||||
| Debt/Equity | 3.03 | 3.03 | 2.95 | 0.84 | 1.29 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $211.6M | $211.6M | $175.1M | $57.1M | $38.1M |
| Returns | |||||
| ROE | 8.2% | 8.2% | 8.0% | 2.3% | -0.1% |
| Valuation | |||||
| P/E | 15.51 | 15.51 | 817.20 | 2571.43 | — |
| EV/EBITDA | 478.84 | 478.84 | 193.45 | 302.98 | — |
| P/B | 175.05 | 175.05 | 65.36 | 59.02 | — |
| Growth & Yield | |||||
| Revenue Growth | 15.5% | 15.5% | 7.5% | -3.6% | — |
| EPS Growth | 2.2% | 2.2% | 232.1% | — | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
473.2%
EPS terminal req.
$17.89
Spread vs growth
-471.0%
5Y implied EPS CAGR
196.2%
EPS terminal req.
$21.65
Spread vs growth
-194.0%
10Y implied EPS CAGR
80.5%
EPS terminal req.
$34.86
Spread vs growth
-78.3%
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
+21.2%
Start / end P/E
1845.2x → 2122.1x
EPS bridge
0.09 → 0.10
Residual
+0.3%
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.