Industrials / Specialty Industrial MachineryLSE
$224.50
+4.00 (+1.77%)
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 17%
FCF escenarios
weak_data · normalized FCF $18.1M · quality 38.3/100
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
37/100
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
$621M
P/E
N/A
•EV/EBITDA
684.7x
↑ROE
6.7%
↑Gross Margin
70.3%
↑Debt/Equity
1.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
5.1%
FCF / Net income
2.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $996.6M · net income $21.1M · FCF $50.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $996.6M | $996.6M | $1.06B | $1.11B | $1.11B |
| Net Income | $21.1M | $21.1M | $50.3M | $47.3M | $88.0M |
| EBITDA | $91.1M | $91.1M | $146.2M | $138.6M | $185.2M |
| EPS | — | — | 0.17 | 0.17 | 0.31 |
| Gross Margin | 70.3% | 70.3% | 74.0% | 72.8% | 72.7% |
| Operating Margin | 9.4% | 9.4% | 11.2% | 10.7% | 13.0% |
| Net Margin | 2.1% | 2.1% | 4.7% | 4.2% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.14 | 1.14 | 1.11 | 0.99 | 0.82 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $50.7M | $50.7M | $17.2M | $18.1M | $-39.0M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 14.2% | 13.1% | 22.6% |
| Valuation | |||||
| P/E | — | — | 1554.29 | 1675.76 | 1039.09 |
| EV/EBITDA | 684.68 | 684.68 | 536.38 | 574.83 | 495.10 |
| P/B | 196.13 | 196.13 | 220.94 | 220.48 | 235.19 |
| Growth & Yield | |||||
| Revenue Growth | -6.0% | -6.0% | -4.9% | 0.2% | — |
| EPS Growth | — | — | 6.1% | -46.3% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.17 → n/d
Residual
+8.7%
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.