Industrials / Specialty Business ServicesBSE
$78.24
+6.24 (+8.67%)
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 19%
FCF escenarios
weak_data · normalized FCF $-21.0M · quality 50.7/100
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
60/100
B
Piotroski
2/9
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
$804M
P/E
11.1x
↓EV/EBITDA
8.0x
↓ROE
14.6%
↑Gross Margin
62.3%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+71.2%
FCF CAGR
—
FCF margin
-41.4%
FCF / Net income
-4.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $652.7M · net income $65.8M · FCF $-270.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $652.7M | $652.7M | $511.2M | $340.1M | $130.1M |
| Net Income | $65.8M | $65.8M | $51.5M | $41.8M | $5.2M |
| EBITDA | $111.5M | $111.5M | $84.1M | $61.7M | $10.3M |
| EPS | — | — | 5.01 | 4.07 | 0.51 |
| Gross Margin | 62.3% | 62.3% | 66.1% | 50.6% | 53.3% |
| Operating Margin | 13.7% | 13.7% | 14.4% | 16.9% | 5.9% |
| Net Margin | 10.1% | 10.1% | 10.1% | 12.3% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.43 | 0.39 | 0.31 |
| Current Ratio | 1.54 | 1.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-270.2M | $-270.2M | $-11.4M | $-21.0M | $-26.2M |
| Returns | |||||
| ROE | 14.6% | 14.6% | 36.2% | 46.1% | 10.7% |
| Valuation | |||||
| P/E | 11.08 | 11.08 | — | — | — |
| EV/EBITDA | 8.02 | 8.02 | — | — | — |
| P/B | 1.78 | 1.78 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 27.7% | 27.7% | 50.3% | 161.3% | — |
| EPS Growth | — | — | 23.1% | 703.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-10.2%
Start / end P/E
n/dx → n/dx
EPS bridge
5.01 → n/d
Residual
-10.2%
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.