Consumer Cyclical / Auto PartsNYSE
$48.07
+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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.5M · quality 46.0/100
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
10/100
F
Piotroski
3/9
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
$548M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+9.8%
FCF margin
—
FCF / Net income
3.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $23.0M · FCF $85.0M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | — | — | — | — | — | — | — | — | — | $615.1M | $601.1M | $541.0M | $492.8M | $404.2M | $342.7M | $412.7M | $306.9M | $237.6M |
| Net Income | $23.0M | $23.0M | $63.5M | $58.3M | $20.3M | $16.3M | $29.8M | $39.1M | $33.7M | $23.0M | $19.9M | $16.0M | $14.9M | $9.2M | $9.1M | $23.0M | $11.7M | $6.0M |
| EBITDA | — | — | — | — | — | — | — | — | — | $37.7M | $36.8M | $30.4M | $28.5M | $17.9M | $16.4M | $42.4M | — | — |
| EPS | 1.98 | 1.98 | 5.47 | 5.07 | 1.78 | 1.42 | 2.62 | 3.43 | 2.96 | 2.02 | 1.75 | 1.41 | 1.31 | 0.82 | 0.82 | 1.92 | 0.96 | 0.51 |
| Gross Margin | — | — | — | — | — | — | — | — | — | 10.9% | 10.7% | 10.7% | 10.8% | 10.5% | 11.7% | 17.0% | — | — |
| Operating Margin | — | — | — | — | — | — | — | — | — | 5.1% | 5.3% | 4.8% | 5.0% | 3.5% | 3.7% | 9.4% | — | — |
| Net Margin | — | — | — | — | — | — | — | — | — | 3.7% | 3.3% | 3.0% | 3.0% | 2.3% | 2.7% | 5.6% | 3.8% | 2.5% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | — | — | — | — | — | — | — | — | 0.07 | — | — | — | — | — | — | 0.00 | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $85.0M | $85.0M | $1.5M | $-1.1M | $-48.1M | $6.1M | $43.2M | $17.7M | $8.6M | $-10.7M | $-4.1M | — | — | — | — | $24.4M | $12.2M | $19.0M |
| Returns | ||||||||||||||||||
| ROE | — | — | — | — | — | — | — | — | 14.8% | 11.3% | 10.8% | 9.2% | 8.8% | 5.7% | 5.8% | 15.1% | 7.8% | 4.3% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | — | — | 2.3% | 11.1% | 9.8% | 21.9% | 17.9% | -17.0% | 34.5% | 29.2% | — |
| EPS Growth | -63.8% | -63.8% | 7.9% | 184.8% | 25.4% | -45.8% | -23.6% | 15.9% | 46.5% | 15.4% | 24.1% | 7.6% | 59.8% | 0.0% | -57.3% | 100.0% | 88.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.2%
EPS terminal req.
$4.27
Spread vs growth
-93.0%
5Y implied EPS CAGR
21.1%
EPS terminal req.
$5.16
Spread vs growth
-84.9%
10Y implied EPS CAGR
15.4%
EPS terminal req.
$8.31
Spread vs growth
-79.2%
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.
Unavailable: positive start/end prices are required.