Industrials / TruckingToronto
$22.02
+0.22 (+1.01%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $210.2M · quality 75.7/100
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
54/100
C
Piotroski
4/9
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
$2.1B
P/E
21.6x
↑EV/EBITDA
9.3x
↓ROE
8.0%
↑Gross Margin
23.1%
↓Debt/Equity
0.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
+5.0%
FCF margin
9.9%
FCF / Net income
2.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.13B · net income $91.1M · FCF $210.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.13B | $2.13B | $1.99B | $1.99B | $2.00B |
| Net Income | $91.1M | $91.1M | $112.3M | $136.7M | $158.6M |
| EBITDA | $327.1M | $327.1M | $333.0M | $336.9M | $358.8M |
| EPS | 1.00 | 1.00 | 1.23 | 1.45 | 1.62 |
| Gross Margin | 23.1% | 23.1% | 23.8% | 23.8% | 23.0% |
| Operating Margin | 7.9% | 7.9% | 10.1% | 10.6% | 10.9% |
| Net Margin | 4.3% | 4.3% | 5.6% | 6.9% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.92 | 0.92 | 0.98 | 0.78 | 0.73 |
| Current Ratio | 2.08 | 2.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $210.2M | $210.2M | $224.6M | $175.1M | $181.6M |
| Returns | |||||
| ROE | 8.0% | 8.0% | 11.0% | 14.0% | 16.3% |
| Valuation | |||||
| P/E | 21.59 | 21.59 | 12.03 | 9.74 | 9.41 |
| EV/EBITDA | 9.27 | 9.27 | 6.94 | 6.42 | 6.31 |
| P/B | 1.86 | 1.86 | 1.42 | 1.44 | 1.60 |
| Growth & Yield | |||||
| Revenue Growth | 7.3% | 7.3% | -0.3% | -0.2% | — |
| EPS Growth | -18.7% | -18.7% | -15.2% | -10.5% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
25.0%
EPS terminal req.
$1.95
Spread vs growth
-43.7%
5Y implied EPS CAGR
18.8%
EPS terminal req.
$2.36
Spread vs growth
-37.5%
10Y implied EPS CAGR
14.3%
EPS terminal req.
$3.81
Spread vs growth
-33.0%
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
+61.7%
Start / end P/E
11.3x → 22.0x
EPS bridge
1.23 → 1.00
Residual
-17.6%
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.