Industrials / Aerospace & DefenseNYSE
$127.84
+1.27 (+1.00%)
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 25%
FCF escenarios
weak_data · normalized FCF $-36.2M · quality 48.3/100
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
50/100
C
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$916M
P/E
28.5x
↑EV/EBITDA
19.6x
↑ROE
8.4%
↑Gross Margin
16.0%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+0.3%
FCF CAGR
—
FCF margin
-7.2%
FCF / Net income
-1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $503.5M · net income $33.1M · FCF $-36.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $503.5M | $503.5M | $388.2M | $340.9M | $321.6M | $355.8M | $352.6M | $308.5M | $323.3M | $333.6M | $341.9M | $355.6M | $347.2M | $420.2M | $472.5M | $431.0M | $479.0M | $478.5M |
| Net Income | $33.1M | $33.1M | $41.5M | $34.6M | $20.7M | $25.7M | $47.0M | $42.2M | $39.9M | $53.0M | $44.6M | $40.5M | $26.5M | $41.3M | $38.9M | $48.0M | $63.5M | $62.6M |
| EBITDA | $48.1M | $48.1M | $50.3M | $41.0M | $30.8M | $33.0M | $59.2M | $50.1M | $54.1M | $71.5M | $71.4M | $71.4M | $61.3M | $66.6M | $70.9M | $82.8M | $105.9M | — |
| EPS | — | — | 5.82 | 4.86 | 2.92 | 3.63 | 6.67 | — | — | — | — | — | — | — | 5.64 | 6.98 | 9.26 | 9.13 |
| Gross Margin | 16.0% | 16.0% | 20.2% | 19.8% | 17.1% | 18.1% | 24.1% | 23.3% | 23.5% | 26.1% | 25.1% | 25.1% | 23.4% | 18.9% | 20.1% | 21.8% | 23.7% | 23.0% |
| Operating Margin | 8.5% | 8.5% | 11.6% | 10.3% | 8.5% | 8.4% | 15.9% | 15.0% | 14.8% | 18.5% | 18.3% | 17.6% | 13.2% | 13.7% | 12.6% | 17.1% | 20.3% | 19.1% |
| Net Margin | 6.6% | 6.6% | 10.7% | 10.1% | 6.4% | 7.2% | 13.3% | 13.7% | 12.4% | 15.9% | 13.0% | 11.4% | 7.6% | 9.8% | 8.2% | 11.1% | 13.3% | 13.1% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.08 | 0.08 | 0.03 | 0.03 | 0.03 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 5.88 | 5.88 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-36.2M | $-36.2M | $-61.0M | $43.5M | $7.7M | $31.8M | $38.4M | $6.4M | $67.6M | $16.9M | $59.4M | $39.8M | — | — | $48.8M | $43.7M | $39.8M | $58.8M |
| Returns | ||||||||||||||||||
| ROE | 8.4% | 8.4% | 11.3% | 9.7% | 5.9% | 7.2% | 12.5% | 11.5% | 10.9% | 14.5% | 12.7% | 11.9% | 8.1% | 12.4% | 13.4% | 14.3% | 18.5% | — |
| Valuation | ||||||||||||||||||
| P/E | 28.47 | 28.47 | 16.51 | 16.47 | 24.21 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 19.56 | 19.56 | 13.48 | 11.98 | 14.32 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.30 | 2.30 | 1.86 | 1.60 | 1.44 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 29.7% | 29.7% | 13.9% | 6.0% | — | 0.9% | 14.3% | -4.6% | -3.1% | -2.4% | -3.9% | 2.4% | -17.4% | -11.1% | 9.6% | -10.0% | 0.1% | — |
| EPS Growth | — | — | 19.8% | 66.4% | — | -45.6% | — | — | — | — | — | — | — | — | -19.2% | -24.6% | 1.4% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
5.82 → n/d
Residual
+49.3%
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.