Technology / Electronics & Computer DistributionAthens
$7.63
+0.03 (+0.39%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $51.9M · quality 52.3/100
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
59/100
C
Piotroski
6/9
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
$806M
P/E
16.6x
↓EV/EBITDA
7.4x
↓ROE
13.8%
↑Gross Margin
14.0%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.5%
FCF CAGR
+32.0%
FCF margin
3.5%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.47B · net income $48.0M · FCF $51.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.47B | $1.47B | $1.33B | $1.20B | $1.03B |
| Net Income | $48.0M | $48.0M | $49.1M | $44.8M | $41.4M |
| EBITDA | $99.9M | $99.9M | $91.6M | $82.3M | $71.5M |
| EPS | — | — | 0.46 | 0.42 | 0.39 |
| Gross Margin | 14.0% | 14.0% | 13.7% | 14.4% | 14.9% |
| Operating Margin | 5.9% | 5.9% | 5.7% | 5.8% | 5.8% |
| Net Margin | 3.3% | 3.3% | 3.7% | 3.7% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.51 | 0.66 | 0.71 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $51.9M | $51.9M | $59.0M | $-14.8M | $22.6M |
| Returns | |||||
| ROE | 13.8% | 13.8% | 14.4% | 17.2% | 17.4% |
| Valuation | |||||
| P/E | 16.59 | 16.59 | 13.15 | 13.01 | 13.16 |
| EV/EBITDA | 7.44 | 7.44 | 6.57 | 7.69 | 7.63 |
| P/B | 2.33 | 2.33 | 1.90 | 2.23 | 2.29 |
| Growth & Yield | |||||
| Revenue Growth | 10.9% | 10.9% | 10.8% | 16.0% | — |
| EPS Growth | — | — | 9.8% | 8.3% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+12.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.46 → n/d
Residual
+6.9%
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.