Energy / Oil & Gas Equipment & ServicesOslo
$19.30
-0.38 (-1.93%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.3B · quality 43.0/100
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
41/100
C
Piotroski
6/9
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
$3.4B
P/E
33.9x
↑EV/EBITDA
2.4x
↓ROE
36.0%
↑Gross Margin
37.7%
↑Debt/Equity
3.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+9484.2%
FCF CAGR
+10309.8%
FCF margin
13.6%
FCF / Net income
4.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.83B · net income $284.7M · FCF $1.33B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $9.83B | $9.83B | $7.12B | $1.1M |
| Net Income | $284.7M | $284.7M | $-711.3M | $-21.2M |
| EBITDA | $2.11B | $2.11B | $489.7M | $-18.4M |
| EPS | — | — | -4.05 | -0.12 |
| Gross Margin | 37.7% | 37.7% | 41.7% | 100.0% |
| Operating Margin | 8.3% | 8.3% | 6.4% | -2509.9% |
| Net Margin | 2.9% | 2.9% | -10.0% | -1977.4% |
| Balance Sheet | ||||
| Debt/Equity | 3.57 | 3.57 | 5.09 | -60.28 |
| Current Ratio | 0.87 | 0.87 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $1.33B | $1.33B | $1.29B | $123000.00 |
| Returns | ||||
| ROE | 36.0% | 36.0% | -101.8% | 103.0% |
| Valuation | ||||
| P/E | 33.86 | 33.86 | — | — |
| EV/EBITDA | 2.45 | 2.45 | 9.29 | — |
| P/B | 4.33 | 4.33 | 3.56 | — |
| Growth & Yield | ||||
| Revenue Growth | 38.0% | 38.0% | 665749.3% | — |
| EPS Growth | — | — | -3259.1% | — |
| Dividend Yield | 10.4% | 10.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+50.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.05 → n/d
Residual
+40.5%
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.