Consumer Cyclical / Auto PartsNasdaqGS
$15.70
-0.75 (-4.56%)
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 $99.7M · quality 67.3/100
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
16/100
F
Piotroski
8/9
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
$471M
P/E
523.3x
↑EV/EBITDA
11.5x
↑ROE
0.4%
↓Gross Margin
35.0%
↑Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2026 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
3.4%
FCF / Net income
17.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.16B · net income $2.2M · FCF $38.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.16B | $1.16B | $1.20B | $1.28B | $1.33B | $1.36B | $1.13B | $1.26B | $1.20B | $1.13B | $1.02B | — | — | — | — | — | — | — |
| Net Income | $2.2M | $2.2M | $-5.2M | $37.6M | $39.0M | $61.6M | $34.3M | $58.0M | $79.8M | $63.9M | $61.5M | $66.8M | $61.8M | $54.5M | $42.6M | $54.6M | $45.8M | $33.2M |
| EBITDA | $81.7M | $81.7M | $81.9M | $143.6M | $156.8M | $182.5M | $149.5M | $166.7M | $182.3M | $176.6M | $161.0M | $160.4M | $145.5M | $127.0M | $101.2M | $115.0M | $100.8M | $81.7M |
| EPS | 0.03 | 0.03 | -0.22 | 1.18 | 1.20 | 1.81 | 1.01 | 1.71 | 2.37 | 1.92 | 1.85 | 2.00 | 1.88 | 1.67 | 1.32 | 1.69 | 1.44 | 1.07 |
| Gross Margin | 35.0% | 35.0% | 34.9% | 35.4% | 34.4% | 35.4% | 35.1% | 37.9% | 38.8% | 38.6% | 38.9% | — | — | — | — | — | — | — |
| Operating Margin | 1.7% | 1.7% | 1.1% | 5.6% | 6.0% | 7.5% | 6.4% | 8.1% | 10.6% | 11.3% | 11.4% | — | — | — | — | — | — | — |
| Net Margin | 0.2% | 0.2% | -0.4% | 2.9% | 2.9% | 4.5% | 3.0% | 4.6% | 6.6% | 5.7% | 6.0% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.82 | 0.82 | 0.85 | 0.93 | 0.96 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.46 | 0.46 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $38.8M | $38.8M | $105.5M | $99.7M | $176.0M | $145.9M | $133.2M | $65.4M | $108.4M | $82.1M | $95.3M | $89.7M | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 0.4% | 0.4% | -0.8% | 5.7% | 5.6% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||
| P/E | 523.33 | 523.33 | — | 26.10 | 38.88 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.54 | 11.54 | 11.79 | 11.05 | 13.95 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.80 | 0.80 | 0.74 | 1.50 | 2.19 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -3.2% | -3.2% | -6.4% | -3.7% | — | 20.8% | -10.4% | 4.7% | 6.4% | 10.4% | — | — | — | — | — | — | — | — |
| EPS Growth | 113.6% | 113.6% | -118.6% | -1.7% | — | 79.2% | -40.9% | -27.8% | 23.4% | 3.8% | -7.5% | 6.4% | 12.6% | 26.5% | -21.9% | 17.4% | 34.6% | — |
| Dividend Yield | 6.8% | 6.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
259.4%
EPS terminal req.
$1.39
Spread vs growth
-145.8%
5Y implied EPS CAGR
123.8%
EPS terminal req.
$1.69
Spread vs growth
-10.2%
10Y implied EPS CAGR
56.9%
EPS terminal req.
$2.71
Spread vs growth
56.7%
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
+9.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.22 → 0.03
Residual
+2.4%
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.