Industrials / Specialty Business ServicesBSE
$66.15
+3.33 (+5.30%)
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 $102.7M · quality 74.3/100
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
34/100
D
Piotroski
6/9
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
$723M
P/E
9.0x
↓EV/EBITDA
3.2x
↓ROE
-9.0%
↓Gross Margin
N/A
•Debt/Equity
-1.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.2%
FCF CAGR
-4.9%
FCF margin
26.9%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $361.4M · net income $80.0M · FCF $97.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $361.4M | $361.4M | $312.1M | $368.3M | $423.9M |
| Net Income | $80.0M | $80.0M | $-516.8M | $-138.5M | $-294.6M |
| EBITDA | $510.3M | $510.3M | $93.2M | $176.5M | $136.1M |
| EPS | 7.32 | 7.32 | -47.30 | -12.67 | -26.96 |
| Gross Margin | — | — | 97.1% | 98.2% | 98.6% |
| Operating Margin | 6.7% | 6.7% | -8.3% | 10.1% | 2.3% |
| Net Margin | 22.1% | 22.1% | -165.6% | -37.6% | -69.5% |
| Balance Sheet | |||||
| Debt/Equity | -1.04 | -1.04 | -2.94 | -5.39 | -7.96 |
| Cash Flow | |||||
| Free Cash Flow | $97.0M | $97.0M | $102.7M | $107.4M | $113.0M |
| Returns | |||||
| ROE | -9.0% | -9.0% | 53.6% | 31.0% | 95.7% |
| Valuation | |||||
| P/E | 9.04 | 9.04 | — | — | — |
| EV/EBITDA | 3.20 | 3.20 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 15.8% | 15.8% | -15.3% | -13.1% | — |
| EPS Growth | 115.5% | 115.5% | -273.3% | 53.0% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.1%
EPS terminal req.
$5.87
Spread vs growth
122.6%
5Y implied EPS CAGR
-0.6%
EPS terminal req.
$7.10
Spread vs growth
116.1%
10Y implied EPS CAGR
4.6%
EPS terminal req.
$11.44
Spread vs growth
110.9%
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
-14.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-47.30 → 7.32
Residual
-19.3%
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.