Industrials / Specialty Industrial MachineryBSE
$54.99
-0.23 (-0.42%)
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 18%
FCF escenarios
weak_data · normalized FCF $-8.9M · quality 43.7/100
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
49/100
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
$308M
P/E
9.6x
↓EV/EBITDA
6.2x
↓ROE
11.4%
↑Gross Margin
25.9%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.1%
FCF CAGR
—
FCF margin
-8.4%
FCF / Net income
-1.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $689.3M · net income $32.0M · FCF $-58.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $689.3M | $689.3M | $648.9M | $590.4M | $692.2M |
| Net Income | $32.0M | $32.0M | $7.0M | $7.2M | $15.4M |
| EBITDA | $55.8M | $55.8M | $24.5M | $25.5M | $34.0M |
| EPS | — | — | 1.25 | 1.29 | 2.74 |
| Gross Margin | 25.9% | 25.9% | 25.2% | 25.1% | 25.7% |
| Operating Margin | -0.3% | -0.3% | 1.2% | 1.7% | 2.8% |
| Net Margin | 4.6% | 4.6% | 1.1% | 1.2% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.14 | 0.04 | 0.17 |
| Current Ratio | 1.19 | 1.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-58.2M | $-58.2M | $-8.9M | $26.3M | $6.3M |
| Returns | |||||
| ROE | 11.4% | 11.4% | 2.7% | 2.8% | 6.1% |
| Valuation | |||||
| P/E | 9.61 | 9.61 | 45.57 | — | — |
| EV/EBITDA | 6.21 | 6.21 | 13.34 | — | — |
| P/B | 1.09 | 1.09 | 1.25 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | 9.9% | -14.7% | — |
| EPS Growth | — | — | -3.1% | -52.9% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.25 → n/d
Residual
-7.0%
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.