Industrials / Specialty Industrial MachineryNYSE
$17.25
+0.22 (+1.29%)
FCF base 3Y
$20.47
+5.9% CAGR · yield 7.1%
FCF base 5Y
$26.76
+9.2% base · +11.2% expected
Precio de entrada
$12.24
MOS 19% · confianza 83%
FCF escenarios
audited · normalized FCF $26.2M · quality 67.7/100
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
51/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+11.2%
95/100
Data QA
90/100
SEC 100%
Sin guardar todavía.
Market Cap
$466M
P/E
59.9x
↑EV/EBITDA
13.5x
↑ROE
3.4%
↓Gross Margin
23.2%
↓Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
6.8%
FCF / Net income
3.40x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $384.6M · net income $7.7M · FCF $26.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $384.6M | $384.6M | $391.9M | $405.0M | $423.4M | $374.1M | $324.8M | $373.4M | $401.9M | $441.3M | $414.8M | — |
| Net Income | $7.7M | $7.7M | $18.4M | $-1.9M | $26.9M | $29.9M | $20.0M | $3.1M | $25.0M | $16.6M | $17.8M | — |
| EBITDA | $38.1M | $38.1M | $45.1M | $12.6M | $62.9M | $51.8M | $41.8M | $31.9M | $50.5M | $40.2M | $50.9M | — |
| EPS | 0.28 | 0.28 | 0.68 | -0.07 | 0.98 | 1.07 | 0.72 | 0.11 | 0.90 | 0.62 | 0.67 | — |
| Gross Margin | 23.2% | 23.2% | 21.9% | 18.9% | 22.4% | 25.7% | 24.9% | 27.8% | 29.3% | 24.6% | 22.8% | — |
| Operating Margin | 6.2% | 6.2% | 7.7% | 1.0% | 10.6% | 9.7% | 8.8% | 5.0% | 8.4% | 5.0% | 7.9% | — |
| Net Margin | 2.0% | 2.0% | 4.7% | -0.5% | 6.4% | 8.0% | 6.2% | 0.8% | 6.2% | 3.8% | 4.3% | — |
| Balance Sheet | ||||||||||||
| Debt/Equity | 0.28 | 0.28 | 0.22 | 0.36 | 0.51 | 0.29 | 0.32 | 0.52 | 0.44 | 0.76 | — | — |
| Current Ratio | 1.75 | 1.75 | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $26.2M | $26.2M | $40.8M | $16.9M | $7.6M | $17.0M | $41.6M | $-7.3M | $50.0M | $28.3M | $4.0M | — |
| Returns | ||||||||||||
| ROE | 3.4% | 3.4% | 8.4% | -0.9% | 13.0% | 14.3% | 12.0% | 1.8% | 13.6% | 9.5% | 11.8% | — |
| Valuation | ||||||||||||
| P/E | 59.87 | 59.87 | 24.65 | — | 17.11 | 15.67 | 23.28 | 152.41 | 18.63 | 27.04 | 25.02 | — |
| EV/EBITDA | 13.47 | 13.47 | 9.11 | 25.30 | 7.88 | — | — | — | — | — | — | — |
| P/B | 2.02 | 2.02 | 2.07 | 2.13 | 2.23 | 2.25 | 2.81 | 2.68 | 2.52 | 2.57 | 2.97 | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | -1.9% | -1.9% | -3.2% | -4.3% | 13.2% | 15.2% | -13.0% | -7.1% | -8.9% | 6.4% | — | — |
| EPS Growth | -58.8% | -58.8% | 1071.4% | -107.1% | -8.4% | 48.6% | 554.5% | -87.8% | 45.2% | -7.5% | — | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
76.2%
EPS terminal req.
$1.53
Spread vs growth
-135.0%
5Y implied EPS CAGR
45.9%
EPS terminal req.
$1.85
Spread vs growth
-104.7%
10Y implied EPS CAGR
26.7%
EPS terminal req.
$2.98
Spread vs growth
-85.5%
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
+54.0%
Start / end P/E
16.8x → 61.6x
EPS bridge
0.68 → 0.28
Residual
-156.8%
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.