Industrials / Integrated Freight & LogisticsAmsterdam
$0.99
-0.02 (-1.54%)
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 $68.0M · quality 44.3/100
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
22/100
D
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
$504M
P/E
N/A
•EV/EBITDA
4.4x
↓ROE
-9.1%
↓Gross Margin
12.4%
↓Debt/Equity
6.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
-29.3%
FCF margin
1.1%
FCF / Net income
-2.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.32B · net income $-16.0M · FCF $36.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.32B | $3.32B | $3.25B | $3.17B | $3.15B |
| Net Income | $-16.0M | $-16.0M | $17.0M | $55.0M | $-993.0M |
| EBITDA | $261.0M | $261.0M | $240.0M | $272.0M | $-1.14B |
| EPS | -0.03 | -0.03 | 0.03 | 0.11 | -2.02 |
| Gross Margin | 12.4% | 12.4% | 12.4% | 13.9% | 15.5% |
| Operating Margin | 1.3% | 1.3% | 1.0% | 2.6% | -41.3% |
| Net Margin | -0.5% | -0.5% | 0.5% | 1.7% | -31.6% |
| Balance Sheet | |||||
| Debt/Equity | 6.63 | 6.63 | 4.81 | 5.35 | 6.07 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $36.0M | $36.0M | $68.0M | $96.0M | $102.0M |
| Returns | |||||
| ROE | -9.1% | -9.1% | 8.4% | 27.8% | -561.0% |
| Valuation | |||||
| P/E | — | — | 29.56 | 12.27 | — |
| EV/EBITDA | 4.43 | 4.43 | 4.85 | 4.50 | — |
| P/B | 2.86 | 2.86 | 2.45 | 3.44 | 5.28 |
| Growth & Yield | |||||
| Revenue Growth | 2.2% | 2.2% | 2.7% | 0.6% | — |
| EPS Growth | -194.1% | -194.1% | -69.9% | 105.6% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.03
Residual
+7.1%
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.