Industrials / Pollution & Treatment ControlsLSE
$830.00
-12.00 (-1.43%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.1M · quality 84.7/100
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
55/100
C
Piotroski
7/9
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
$383M
P/E
21.3x
↑EV/EBITDA
1179.6x
↑ROE
10.8%
↑Gross Margin
35.4%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
+6.4%
FCF margin
8.3%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $194.0M · net income $18.1M · FCF $16.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $194.0M | $194.0M | $192.6M | $176.0M | $172.6M |
| Net Income | $18.1M | $18.1M | $16.5M | $16.0M | $14.7M |
| EBITDA | $32.5M | $32.5M | $30.2M | $27.8M | $25.7M |
| EPS | 39.30 | 39.30 | 0.36 | 0.35 | 0.32 |
| Gross Margin | 35.4% | 35.4% | 33.8% | 35.4% | 34.2% |
| Operating Margin | 12.6% | 12.6% | 11.8% | 12.1% | 11.5% |
| Net Margin | 9.4% | 9.4% | 8.6% | 9.1% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.13 | 0.12 | 0.09 |
| Current Ratio | 2.54 | 2.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.1M | $16.1M | $16.4M | $15.8M | $13.4M |
| Returns | |||||
| ROE | 10.8% | 10.8% | 10.8% | 11.4% | 11.2% |
| Valuation | |||||
| P/E | 21.28 | 21.28 | 1843.58 | 1804.60 | 1843.75 |
| EV/EBITDA | 1179.60 | 1179.60 | 1005.79 | 1037.12 | 1054.30 |
| P/B | 228.71 | 228.71 | 198.48 | 205.42 | 206.67 |
| Growth & Yield | |||||
| Revenue Growth | 0.7% | 0.7% | 9.4% | 2.0% | — |
| EPS Growth | 10877.7% | 10877.7% | 2.9% | 8.7% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.3%
EPS terminal req.
$73.65
Spread vs growth
10854.4%
5Y implied EPS CAGR
17.8%
EPS terminal req.
$89.11
Spread vs growth
10859.9%
10Y implied EPS CAGR
13.8%
EPS terminal req.
$143.52
Spread vs growth
10863.8%
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
+3.3%
Start / end P/E
2262.6x → 21.1x
EPS bridge
0.36 → 39.30
Residual
-10776.1%
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.