Consumer Cyclical / Auto PartsMCE
$5.46
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-778000.00 · 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
23/100
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
$55M
P/E
N/A
•EV/EBITDA
12.1x
↑ROE
-0.6%
↓Gross Margin
58.3%
↑Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.2%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
3.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $79.5M · net income $-246000.0 · FCF $-778000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $79.5M | $79.5M | $87.1M | $96.8M | $113.4M |
| Net Income | $-246000.00 | $-246000.00 | $1.9M | $3.2M | $3.2M |
| EBITDA | $7.1M | $7.1M | $9.8M | $10.7M | $10.0M |
| EPS | — | — | 0.19 | 0.32 | 0.32 |
| Gross Margin | 58.3% | 58.3% | 56.8% | 54.5% | 57.9% |
| Operating Margin | 0.9% | 0.9% | 3.7% | 5.2% | 4.0% |
| Net Margin | -0.3% | -0.3% | 2.1% | 3.3% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.81 | 0.62 | 0.53 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-778000.00 | $-778000.00 | $-8.5M | $8.9M | $850037.00 |
| Returns | |||||
| ROE | -0.6% | -0.6% | 4.3% | 7.0% | 6.7% |
| Valuation | |||||
| P/E | — | — | 34.95 | 20.99 | 20.25 |
| EV/EBITDA | 12.13 | 12.13 | 9.51 | 7.73 | 8.38 |
| P/B | 1.25 | 1.25 | 1.49 | 1.47 | 1.38 |
| Growth & Yield | |||||
| Revenue Growth | -8.7% | -8.7% | -10.0% | -14.6% | — |
| EPS Growth | — | — | -41.2% | 0.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-9.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → n/d
Residual
-9.3%
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.