Industrials / Specialty Industrial MachineryBSE
$164.50
+2.25 (+1.39%)
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 $-18.9M · quality 44.7/100
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
41/100
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
$1.8B
P/E
26.3x
↑EV/EBITDA
14.7x
↑ROE
11.9%
↑Gross Margin
49.2%
↑Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+17.0%
FCF CAGR
—
FCF margin
-22.5%
FCF / Net income
-2.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $789.8M · net income $67.3M · FCF $-177.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $789.8M | $789.8M | $753.0M | $708.2M | $492.9M |
| Net Income | $67.3M | $67.3M | $106.6M | $70.9M | $59.7M |
| EBITDA | $132.6M | $132.6M | $168.1M | $128.1M | $94.9M |
| EPS | — | — | 10.21 | 6.95 | 5.85 |
| Gross Margin | 49.2% | 49.2% | 45.4% | 28.9% | 30.6% |
| Operating Margin | 12.1% | 12.1% | 18.6% | 14.9% | 15.6% |
| Net Margin | 8.5% | 8.5% | 14.2% | 10.0% | 12.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.21 | 0.47 | 0.62 |
| Current Ratio | 1.85 | 1.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-177.7M | $-177.7M | $-18.9M | $72.0M | $61.6M |
| Returns | |||||
| ROE | 11.9% | 11.9% | 21.0% | 24.0% | 26.5% |
| Valuation | |||||
| P/E | 26.32 | 26.32 | 21.67 | — | — |
| EV/EBITDA | 14.70 | 14.70 | 13.63 | — | — |
| P/B | 3.14 | 3.14 | 4.54 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 4.9% | 4.9% | 6.3% | 43.7% | — |
| EPS Growth | — | — | 46.9% | 18.8% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-38.3%
Start / end P/E
n/dx → n/dx
EPS bridge
10.21 → n/d
Residual
-38.9%
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.