Industrials / Integrated Freight & LogisticsBSE
$39.00
+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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-190.1M · quality 31.0/100
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
27/100
D
Piotroski
7/9
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
$534M
P/E
5.8x
↓EV/EBITDA
5.1x
↓ROE
45.9%
↑Gross Margin
8.1%
↓Debt/Equity
2.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+17.8%
FCF CAGR
—
FCF margin
2.5%
FCF / Net income
0.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.57B · net income $91.6M · FCF $64.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.57B | $2.57B | $1.75B | $1.85B |
| Net Income | $91.6M | $91.6M | $36000.00 | $-1.8M |
| EBITDA | $219.3M | $219.3M | $94.9M | $55.2M |
| EPS | — | — | 0.00 | -0.13 |
| Gross Margin | 8.1% | 8.1% | 5.7% | 2.9% |
| Operating Margin | 5.6% | 5.6% | 1.9% | 0.1% |
| Net Margin | 3.6% | 3.6% | 0.0% | -0.1% |
| Balance Sheet | ||||
| Debt/Equity | 2.91 | 2.91 | 5.79 | 3.54 |
| Current Ratio | 1.11 | 1.11 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $64.7M | $64.7M | $-250.3M | $-190.1M |
| Returns | ||||
| ROE | 45.9% | 45.9% | 0.0% | -1.7% |
| Valuation | ||||
| P/E | 5.84 | 5.84 | — | — |
| EV/EBITDA | 5.07 | 5.07 | — | — |
| P/B | 2.68 | 2.68 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 47.1% | 47.1% | -5.7% | — |
| EPS Growth | — | — | 102.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-59.3%
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.