Industrials / Specialty Business ServicesParis
$0.88
+0.00 (+0.00%)
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 n/d · quality 66.0/100
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
48/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$893904
P/E
5.9x
↓EV/EBITDA
-2.1x
↓ROE
10.6%
↑Gross Margin
87.3%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-6.0%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.8M · net income $148657.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.8M | $1.8M | $1.9M | $2.0M |
| Net Income | $148657.00 | $148657.00 | $159651.00 | $169639.00 |
| EBITDA | $196894.00 | $196894.00 | $242291.00 | $251419.00 |
| EPS | — | — | 0.16 | — |
| Gross Margin | 87.3% | 87.3% | 84.8% | 82.8% |
| Operating Margin | 11.0% | 11.0% | 12.4% | 12.4% |
| Net Margin | 8.3% | 8.3% | 8.2% | 8.4% |
| Balance Sheet | ||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.02 |
| Current Ratio | 4.20 | 4.20 | — | — |
| Returns | ||||
| ROE | 10.6% | 10.6% | 12.2% | 12.9% |
| Valuation | ||||
| P/E | 5.87 | 5.87 | 4.58 | — |
| EV/EBITDA | -2.12 | -2.12 | 1.53 | — |
| P/B | 0.64 | 0.64 | 0.56 | — |
| Growth & Yield | ||||
| Revenue Growth | -7.9% | -7.9% | -4.0% | — |
| Dividend Yield | 6.8% | 6.8% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-14.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.16 → n/d
Residual
-21.4%
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.