Industrials / Consulting ServicesMilan
$2.64
+0.02 (+0.76%)
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 16%
FCF escenarios
weak_data · normalized FCF $-5.8M · quality 33.7/100
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
50/100
C
Piotroski
5/9
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
$45M
P/E
11.5x
↓EV/EBITDA
11.8x
↑ROE
7.2%
↑Gross Margin
31.9%
↑Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+34.4%
FCF CAGR
—
FCF margin
7.0%
FCF / Net income
4.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $96.0M · net income $1.7M · FCF $6.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $96.0M | $96.0M | $84.5M | $89.9M | $39.6M |
| Net Income | $1.7M | $1.7M | $3.3M | $3.2M | $1.4M |
| EBITDA | $5.4M | $5.4M | $7.7M | $5.5M | $2.3M |
| EPS | — | — | 0.19 | 0.19 | 0.09 |
| Gross Margin | 31.9% | 31.9% | 32.3% | 28.8% | 28.5% |
| Operating Margin | 3.5% | 3.5% | 7.4% | 4.0% | 3.9% |
| Net Margin | 1.7% | 1.7% | 3.9% | 3.5% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 1.50 | 1.21 | 1.19 |
| Current Ratio | 1.61 | 1.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.7M | $6.7M | $-5.8M | $-8.7M | $-6.2M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 15.3% | 17.6% | 11.2% |
| Valuation | |||||
| P/E | 11.48 | 11.48 | 12.79 | 15.92 | 38.28 |
| EV/EBITDA | 11.83 | 11.83 | 8.73 | 12.35 | 27.74 |
| P/B | 1.94 | 1.94 | 1.95 | 2.80 | 4.29 |
| Growth & Yield | |||||
| Revenue Growth | 13.7% | 13.7% | -6.0% | 127.1% | — |
| EPS Growth | — | — | 3.2% | 118.6% | — |
| Dividend Yield | 5.7% | 5.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+25.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → n/d
Residual
+20.0%
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.