Technology / Electronic ComponentsNasdaqGS
$24.01
-0.09 (-0.37%)
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 30% · confianza 25%
FCF escenarios
weak_data · normalized FCF $38.0M · quality 66.3/100
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
52/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$881M
P/E
32.4x
↑EV/EBITDA
16.5x
↑ROE
10.6%
↑Gross Margin
24.7%
↓Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+3.8%
FCF CAGR
—
FCF margin
6.0%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $573.4M · net income $24.4M · FCF $34.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $573.4M | $573.4M | $469.6M | $497.0M | $455.1M | — | — | — | $342.0M | $331.4M | $322.2M | $307.9M | $299.5M | $280.8M | $268.4M | $293.5M | $254.4M | $233.8M | $305.3M |
| Net Income | $24.4M | $24.4M | $25.0M | $25.8M | $15.0M | $5.9M | $9.6M | $-16.3M | $-19.5M | $3.0M | $9.5M | $5.2M | $930000.00 | $-123000.00 | $3.2M | $10.8M | $1.4M | $-13.4M | $-13.0M |
| EBITDA | $48.7M | $48.7M | $45.3M | $46.7M | $31.2M | $16.1M | $21.7M | $-9.7M | $-11.4M | $11.9M | $20.6M | $13.9M | $8.5M | $7.8M | $14.1M | $24.2M | $9.8M | — | — |
| EPS | 0.79 | 0.79 | 0.83 | 0.88 | 0.54 | 0.21 | 0.36 | -0.63 | -0.76 | 0.12 | 0.37 | 0.21 | 0.04 | -0.01 | 0.13 | 0.44 | 0.06 | -0.62 | -0.60 |
| Gross Margin | 24.7% | 24.7% | 28.4% | 27.6% | 24.0% | — | — | — | 26.1% | 24.7% | 26.0% | 24.2% | 21.8% | 21.5% | 22.5% | 24.6% | 21.9% | — | — |
| Operating Margin | 6.3% | 6.3% | 7.6% | 7.5% | 4.7% | — | — | — | -6.3% | 1.1% | 4.3% | 2.4% | 0.8% | 0.2% | 2.4% | 5.6% | 0.8% | -6.2% | -3.6% |
| Net Margin | 4.3% | 4.3% | 5.3% | 5.2% | 3.3% | — | — | — | -5.7% | 0.9% | 2.9% | 1.7% | 0.3% | -0.0% | 1.2% | 3.7% | 0.6% | -5.7% | -4.3% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.29 | 0.29 | 0.35 | 0.26 | 0.61 | — | — | — | 0.33 | 0.31 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.48 | 1.48 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $34.7M | $34.7M | $38.0M | $46.4M | $-6.0M | $25.8M | $27.0M | $8.9M | $8.1M | $14.6M | $7.9M | $16.2M | $6.3M | $1.3M | $20.9M | $-8.5M | $10.6M | — | — |
| Returns | |||||||||||||||||||
| ROE | 10.6% | 10.6% | 12.2% | 14.5% | 10.2% | — | — | — | -14.0% | 1.9% | 6.1% | 3.6% | 0.7% | -0.1% | 2.2% | 7.2% | 1.0% | -10.3% | -8.7% |
| Valuation | |||||||||||||||||||
| P/E | 32.45 | 32.45 | 16.92 | 13.62 | 11.57 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 16.48 | 16.48 | 10.83 | 8.48 | 8.44 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.21 | 3.21 | 2.07 | 1.98 | 1.18 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 22.1% | 22.1% | -5.5% | 9.2% | — | — | — | — | 3.2% | 2.9% | 4.7% | 2.8% | 6.7% | 4.6% | -8.6% | 15.4% | 8.8% | -23.4% | — |
| EPS Growth | -4.8% | -4.8% | -5.7% | 63.0% | — | -41.7% | 157.1% | 17.1% | -733.3% | -67.6% | 76.2% | 425.0% | 500.0% | -107.7% | -70.5% | 633.3% | 109.7% | -3.3% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
39.2%
EPS terminal req.
$2.13
Spread vs growth
-44.0%
5Y implied EPS CAGR
26.7%
EPS terminal req.
$2.58
Spread vs growth
-31.5%
10Y implied EPS CAGR
18.0%
EPS terminal req.
$4.15
Spread vs growth
-22.9%
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
+51.0%
Start / end P/E
19.3x → 30.4x
EPS bridge
0.83 → 0.79
Residual
-2.8%
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.