Industrials / Specialty Business ServicesNYSE
$7.48
+0.03 (+0.40%)
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 $55.7M · quality 54.3/100
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
36/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$386M
P/E
12.9x
↓EV/EBITDA
4.7x
↓ROE
21.0%
↑Gross Margin
21.6%
↓Debt/Equity
3.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
-6.7%
FCF margin
2.1%
FCF / Net income
1.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.42B · net income $27.0M · FCF $50.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $2.42B | $2.42B | $2.67B | $2.96B | $3.22B | $2.96B | $2.93B | $3.92B | $3.99B | $3.95B | $4.33B | $4.60B | $4.78B | $4.80B | $4.09B | $4.32B | $3.19B | $1.79B |
| Net Income | $27.0M | $27.0M | $-50.9M | $-55.4M | $9.3M | $37.8M | $-128.3M | $-156.3M | $8.5M | $107.2M | $44.9M | $-641.9M | $18.6M | $32.5M | $87.4M | $-46.9M | $-250.1M | $52.8M |
| EBITDA | $161.6M | $161.6M | $122.5M | $156.2M | $207.4M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.54 | 0.54 | -1.07 | -1.14 | 0.18 | 0.71 | -2.53 | -3.12 | 0.16 | 2.07 | 0.90 | -13.40 | 0.38 | 0.65 | 1.78 | -1.00 | -6.67 | 1.81 |
| Gross Margin | 21.6% | 21.6% | 21.7% | 19.5% | 18.6% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 4.9% | 4.9% | 4.5% | 3.5% | 3.1% | 3.1% | -1.6% | 0.9% | 2.2% | 4.4% | 2.7% | -18.1% | 3.0% | 3.0% | 2.6% | 3.6% | 1.9% | 6.3% |
| Net Margin | 1.1% | 1.1% | -1.9% | -1.9% | 0.3% | 1.3% | -4.4% | -4.0% | 0.2% | 2.7% | 1.0% | -14.0% | 0.4% | 0.7% | 2.1% | -1.1% | -7.9% | 3.0% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 3.45 | 3.45 | 9.31 | 5.23 | 3.96 | 4.06 | 10.73 | 4.67 | 1.99 | 1.73 | 2.31 | — | 1.13 | 0.98 | 0.98 | 1.03 | 0.96 | — |
| Current Ratio | 0.94 | 0.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $50.7M | $50.7M | $55.7M | $76.8M | $94.3M | $86.5M | $129.2M | $44.5M | $164.3M | $258.1M | $247.5M | $215.1M | $154.0M | $291.6M | $250.7M | $202.8M | $40.2M | $154.6M |
| Returns | ||||||||||||||||||
| ROE | 21.0% | 21.0% | -102.0% | -46.4% | 5.4% | 27.6% | -152.6% | -69.0% | 1.9% | 20.5% | 10.2% | — | 1.6% | 2.5% | 7.1% | -3.6% | -16.9% | — |
| Valuation | ||||||||||||||||||
| P/E | 12.90 | 12.90 | — | — | 25.22 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 4.67 | 4.67 | 6.17 | 5.29 | 4.33 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.90 | 2.90 | 6.41 | 2.12 | 1.38 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -9.4% | -9.4% | -9.7% | -8.1% | — | 1.1% | -25.3% | -1.6% | 0.9% | -8.7% | -5.8% | -3.8% | -0.4% | 17.1% | -5.3% | 35.7% | 78.1% | — |
| EPS Growth | 150.5% | 150.5% | 6.1% | -733.3% | — | 128.1% | 18.9% | -2050.0% | -92.3% | 130.0% | 106.7% | -3626.3% | -41.5% | -63.5% | 278.0% | 85.0% | -468.5% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.1%
EPS terminal req.
$0.66
Spread vs growth
143.3%
5Y implied EPS CAGR
8.3%
EPS terminal req.
$0.80
Spread vs growth
142.2%
10Y implied EPS CAGR
9.1%
EPS terminal req.
$1.29
Spread vs growth
141.3%
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
+33.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.07 → 0.54
Residual
+28.3%
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.