Technology / Electronic ComponentsBrussels
$9.75
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $13.4M · quality 63.3/100
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
47/100
C
Piotroski
4/9
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
$172M
P/E
20.7x
↓EV/EBITDA
9.8x
↓ROE
13.0%
↑Gross Margin
44.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.4%
FCF CAGR
-0.5%
FCF margin
21.9%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $47.8M · net income $11.1M · FCF $10.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $47.8M | $47.8M | $50.8M | $54.9M | $60.3M |
| Net Income | $11.1M | $11.1M | $13.3M | $15.3M | $13.9M |
| EBITDA | $14.5M | $14.5M | $16.9M | $19.4M | $18.8M |
| EPS | 0.63 | 0.63 | 0.75 | 0.86 | 0.79 |
| Gross Margin | 44.7% | 44.7% | 43.5% | 43.9% | 40.6% |
| Operating Margin | 23.5% | 23.5% | 26.6% | 30.3% | 28.5% |
| Net Margin | 23.2% | 23.2% | 26.2% | 27.8% | 23.1% |
| Balance Sheet | |||||
| Current Ratio | 8.98 | 8.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.5M | $10.5M | $13.4M | $18.7M | $10.6M |
| Returns | |||||
| ROE | 13.0% | 13.0% | 16.9% | 20.3% | 20.3% |
| Valuation | |||||
| P/E | 20.74 | 20.74 | 10.00 | 8.49 | 12.03 |
| EV/EBITDA | 9.81 | 9.81 | 6.46 | 5.31 | 7.93 |
| P/B | 2.02 | 2.02 | 1.68 | 1.72 | 2.45 |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | -7.3% | -9.0% | — |
| EPS Growth | -16.0% | -16.0% | -12.8% | 8.9% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.2%
EPS terminal req.
$0.87
Spread vs growth
-27.2%
5Y implied EPS CAGR
10.7%
EPS terminal req.
$1.05
Spread vs growth
-26.7%
10Y implied EPS CAGR
10.3%
EPS terminal req.
$1.69
Spread vs growth
-26.3%
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
+40.2%
Start / end P/E
9.5x → 15.5x
EPS bridge
0.75 → 0.63
Residual
-10.2%
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.