Industrials / Building Products & EquipmentMilan
$0.54
+0.01 (+2.64%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 39.7/100
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
35/100
D
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
$18M
P/E
18.1x
↑EV/EBITDA
8.8x
↓ROE
1.8%
↓Gross Margin
47.2%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.3%
FCF CAGR
—
FCF margin
-22.8%
FCF / Net income
-21.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $48.7M · net income $510388.0 · FCF $-11.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $48.7M | $48.7M | $51.3M | $56.7M | $40.5M |
| Net Income | $510388.00 | $510388.00 | $1.1M | $2.2M | $840490.00 |
| EBITDA | $4.0M | $4.0M | $5.3M | $6.3M | $3.6M |
| EPS | 0.04 | 0.04 | 0.05 | 0.11 | 0.04 |
| Gross Margin | 47.2% | 47.2% | 41.4% | 41.2% | 37.6% |
| Operating Margin | 5.4% | 5.4% | 7.8% | 8.9% | 6.2% |
| Net Margin | 1.0% | 1.0% | 2.1% | 3.9% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.43 | 0.49 | 0.44 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.1M | $-11.1M | $-1.3M | $1.2M | $-30.8M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 4.1% | 8.6% | 3.6% |
| Valuation | |||||
| P/E | 18.13 | 18.13 | 16.54 | 9.84 | 30.52 |
| EV/EBITDA | 8.81 | 8.81 | 5.16 | 4.89 | 9.60 |
| P/B | 0.65 | 0.65 | 0.67 | 0.85 | 1.09 |
| Growth & Yield | |||||
| Revenue Growth | -5.1% | -5.1% | -9.6% | 40.2% | — |
| EPS Growth | -34.6% | -34.6% | -50.7% | 163.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.5%
EPS terminal req.
$0.05
Spread vs growth
-45.1%
5Y implied EPS CAGR
10.3%
EPS terminal req.
$0.06
Spread vs growth
-44.9%
10Y implied EPS CAGR
10.2%
EPS terminal req.
$0.09
Spread vs growth
-44.7%
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
-41.5%
Start / end P/E
17.0x → 15.2x
EPS bridge
0.05 → 0.04
Residual
+3.7%
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.