Industrials / Engineering & ConstructionBrussels
$782.00
-2.00 (-0.26%)
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 $35.8M · quality 55.7/100
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
64/100
B
Piotroski
6/9
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
$309M
P/E
9.1x
↓EV/EBITDA
3.7x
↓ROE
22.7%
↑Gross Margin
24.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.1%
FCF CAGR
+64.7%
FCF margin
14.3%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $249.6M · net income $34.5M · FCF $35.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $249.6M | $249.6M | $186.3M | $194.0M | $155.4M |
| Net Income | $34.5M | $34.5M | $24.4M | $24.4M | $17.3M |
| EBITDA | $48.6M | $48.6M | $35.3M | $35.1M | $25.4M |
| EPS | 87.30 | 87.30 | 61.70 | 61.50 | 43.90 |
| Gross Margin | 24.8% | 24.8% | 27.5% | 25.5% | 24.1% |
| Operating Margin | 15.3% | 15.3% | 15.4% | 15.4% | 15.4% |
| Net Margin | 13.8% | 13.8% | 13.1% | 12.6% | 11.1% |
| Balance Sheet | |||||
| Current Ratio | 2.66 | 2.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $35.8M | $35.8M | $19.0M | $42.9M | $8.0M |
| Returns | |||||
| ROE | 22.7% | 22.7% | 19.6% | 23.3% | 20.7% |
| Valuation | |||||
| P/E | 9.14 | 9.14 | 8.18 | 6.80 | 6.79 |
| EV/EBITDA | 3.75 | 3.75 | 2.84 | 2.15 | 2.43 |
| P/B | 2.04 | 2.04 | 1.60 | 1.58 | 1.41 |
| Growth & Yield | |||||
| Revenue Growth | 33.9% | 33.9% | -4.0% | 24.9% | — |
| EPS Growth | 41.5% | 41.5% | 0.3% | 40.1% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.4%
EPS terminal req.
$69.39
Spread vs growth
48.9%
5Y implied EPS CAGR
-0.8%
EPS terminal req.
$83.96
Spread vs growth
42.3%
10Y implied EPS CAGR
4.5%
EPS terminal req.
$135.22
Spread vs growth
37.0%
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
+46.6%
Start / end P/E
8.8x → 9.0x
EPS bridge
61.70 → 87.30
Residual
+1.0%
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.