Technology / Electronic ComponentsBSE
$472.30
-3.40 (-0.71%)
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 $78.9M · quality 53.3/100
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
41/100
C
Piotroski
3/9
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
$2.3B
P/E
10.7x
↓EV/EBITDA
12.4x
↓ROE
11.3%
↑Gross Margin
74.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
+5.7%
FCF margin
19.2%
FCF / Net income
0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $547.4M · net income $212.4M · FCF $105.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $547.4M | $547.4M | $540.0M | $504.4M | $494.2M |
| Net Income | $212.4M | $212.4M | $208.3M | $185.9M | $128.3M |
| EBITDA | $181.4M | $181.4M | $168.5M | $153.4M | $108.7M |
| EPS | — | — | 43.39 | 38.73 | 26.72 |
| Gross Margin | 74.3% | 74.3% | 72.6% | 60.6% | 52.8% |
| Operating Margin | 31.8% | 31.8% | 30.0% | 29.0% | 20.4% |
| Net Margin | 38.8% | 38.8% | 38.6% | 36.9% | 26.0% |
| Balance Sheet | |||||
| Current Ratio | 29.20 | 29.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $105.3M | $105.3M | $78.9M | $19.6M | $89.1M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 12.1% | 11.9% | 8.9% |
| Valuation | |||||
| P/E | 10.67 | 10.67 | 10.68 | 13.08 | 13.01 |
| EV/EBITDA | 12.44 | 12.44 | 13.10 | 15.81 | 15.25 |
| P/B | 1.21 | 1.21 | 1.29 | 1.55 | 1.16 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | 7.1% | 2.1% | — |
| EPS Growth | — | — | 12.0% | 44.9% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
43.39 → n/d
Residual
-5.9%
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.