Energy / Oil & Gas Equipment & ServicesOslo
$5.61
-0.26 (-4.33%)
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 $750.0M · quality 64.7/100
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
38/100
D
Piotroski
4/9
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
$1.8B
P/E
N/A
•EV/EBITDA
2.6x
↓ROE
8.9%
↑Gross Margin
41.4%
↑Debt/Equity
1.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.1%
FCF CAGR
+40.0%
FCF margin
30.6%
FCF / Net income
7.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.67B · net income $108.1M · FCF $818.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.67B | $2.67B | $2.72B | $1.97B | $1.16B |
| Net Income | $108.1M | $108.1M | $205.4M | $225.8M | $72.2M |
| EBITDA | $1.18B | $1.18B | $1.16B | $990.4M | $467.0M |
| EPS | — | — | 0.68 | 0.88 | 0.34 |
| Gross Margin | 41.4% | 41.4% | 41.2% | 42.7% | 46.1% |
| Operating Margin | 6.4% | 6.4% | 13.4% | 16.9% | 9.1% |
| Net Margin | 4.0% | 4.0% | 7.6% | 11.5% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.44 | 1.44 | 1.43 | 1.36 | 0.23 |
| Current Ratio | 0.70 | 0.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $818.9M | $818.9M | $604.7M | $750.0M | $298.5M |
| Returns | |||||
| ROE | 8.9% | 8.9% | 18.8% | 24.3% | 12.5% |
| Valuation | |||||
| P/E | — | — | 11.47 | 5.02 | 12.18 |
| EV/EBITDA | 2.62 | 2.62 | 3.15 | 1.99 | 1.75 |
| P/B | 1.51 | 1.51 | 2.15 | 1.22 | 1.50 |
| Growth & Yield | |||||
| Revenue Growth | -1.6% | -1.6% | 38.2% | 69.3% | — |
| EPS Growth | — | — | -22.7% | 158.8% | — |
| Dividend Yield | 7.3% | 7.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.68 → n/d
Residual
-27.6%
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.