Industrials / Airports & Air ServicesKuwait
$132.00
-1.00 (-0.75%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $159.3M · quality 53.7/100
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
26/100
D
Piotroski
5/9
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
$337M
P/E
1145.1x
↑EV/EBITDA
2496.1x
↑ROE
-51.6%
↓Gross Margin
54.2%
↑Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-44.0%
FCF CAGR
+6.7%
FCF margin
36.0%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $151.5M · net income $-294.2M · FCF $54.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $151.5M | $151.5M | $149.9M | $1.35B | $863.4M |
| Net Income | $-294.2M | $-294.2M | $62.6M | $83.6M | $68.0M |
| EBITDA | $135.1M | $135.1M | $197.4M | $283.2M | $181.2M |
| EPS | 0.12 | 0.12 | 0.03 | 0.03 | 0.03 |
| Gross Margin | 54.2% | 54.2% | 55.7% | 18.6% | 22.1% |
| Operating Margin | 31.7% | 31.7% | 34.1% | 10.0% | 12.9% |
| Net Margin | -194.2% | -194.2% | 41.8% | 6.2% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 1.46 | 0.73 | 0.69 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $54.5M | $54.5M | $169.3M | $159.3M | $44.9M |
| Returns | |||||
| ROE | -51.6% | -51.6% | 6.2% | 4.7% | 4.2% |
| Valuation | |||||
| P/E | 1145.14 | 1145.14 | — | — | — |
| EV/EBITDA | 2496.05 | 2496.05 | — | — | — |
| P/B | 591.22 | 591.22 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1.1% | 1.1% | -88.9% | 56.7% | — |
| EPS Growth | 358.1% | 358.1% | -24.8% | 24.7% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
366.6%
EPS terminal req.
$11.71
Spread vs growth
-8.5%
5Y implied EPS CAGR
161.8%
EPS terminal req.
$14.17
Spread vs growth
196.4%
10Y implied EPS CAGR
69.7%
EPS terminal req.
$22.82
Spread vs growth
288.5%
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
-3.5%
Start / end P/E
5524.6x → 1145.1x
EPS bridge
0.03 → 0.12
Residual
-283.9%
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.