Industrials / Specialty Business ServicesBSE
$350.85
-9.80 (-2.72%)
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 18%
FCF escenarios
weak_data · normalized FCF $-211.5M · quality 44.3/100
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
29/100
D
Piotroski
3/9
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
$5.0B
P/E
N/A
•EV/EBITDA
15.9x
↑ROE
-0.5%
↓Gross Margin
45.3%
↑Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.9%
FCF CAGR
—
FCF margin
-4.7%
FCF / Net income
10.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.53B · net income $-20.6M · FCF $-214.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.53B | $4.53B | $4.66B | $4.03B | $2.77B |
| Net Income | $-20.6M | $-20.6M | $120.1M | $87.3M | $-231.9M |
| EBITDA | $375.7M | $375.7M | $538.7M | $441.4M | $133.9M |
| EPS | -1.44 | -1.44 | 8.40 | 6.84 | -18.74 |
| Gross Margin | 45.3% | 45.3% | 41.6% | 42.7% | 44.7% |
| Operating Margin | 0.8% | 0.8% | 5.0% | 6.4% | -4.8% |
| Net Margin | -0.5% | -0.5% | 2.6% | 2.2% | -8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.13 | 0.33 | 0.38 |
| Current Ratio | 1.19 | 1.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-214.1M | $-214.1M | $-211.5M | $20.3M | $114.2M |
| Returns | |||||
| ROE | -0.5% | -0.5% | 3.1% | 3.0% | -8.6% |
| Valuation | |||||
| P/E | — | — | 98.37 | 55.26 | — |
| EV/EBITDA | 15.85 | 15.85 | 22.73 | 13.07 | 47.78 |
| P/B | 1.31 | 1.31 | 3.08 | 1.65 | 2.01 |
| Growth & Yield | |||||
| Revenue Growth | -2.9% | -2.9% | 15.6% | 45.9% | — |
| EPS Growth | -117.1% | -117.1% | 22.8% | 136.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.3%
Start / end P/E
n/dx → n/dx
EPS bridge
8.40 → -1.44
Residual
-35.3%
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.