Industrials / Waste ManagementASX
$0.03
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-17.5M · quality 64.7/100
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
17/100
F
Piotroski
2/9
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
$29M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-166.4%
↓Gross Margin
N/A
•Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-31.0M · FCF $-13.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-31.0M | $-31.0M | $-69.1M | $-34.8M | $4.4M |
| EBITDA | $-17.3M | $-17.3M | $-37.9M | $-35.6M | $-15.7M |
| EPS | -0.04 | -0.04 | -0.11 | -0.06 | 0.01 |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.11 | 0.01 | 0.00 |
| Current Ratio | 4.70 | 4.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.4M | $-13.4M | $-17.5M | $-26.8M | $-30.9M |
| Returns | |||||
| ROE | -166.4% | -166.4% | -189.5% | -36.8% | 3.4% |
| Valuation | |||||
| P/E | — | — | — | — | 133.17 |
| P/B | 1.36 | 1.36 | 1.57 | 2.85 | 4.59 |
| Growth & Yield | |||||
| EPS Growth | 63.5% | 63.5% | -90.0% | -897.5% | — |
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
-61.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -0.04
Residual
-61.8%
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.