Industrials / Specialty Business ServicesNYSE
$115.16
+2.02 (+1.79%)
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 $143.7M · quality 40.3/100
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
38/100
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
$951M
P/E
16.7x
↑EV/EBITDA
6.4x
↓ROE
-90.8%
↓Gross Margin
56.3%
↑Debt/Equity
29.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.9%
FCF CAGR
+29.4%
FCF margin
40.6%
FCF / Net income
-31.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $462.1M · net income $-5.9M · FCF $187.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $462.1M | $462.1M | $420.6M | $390.6M | $378.5M |
| Net Income | $-5.9M | $-5.9M | $-2.3M | $-3.2M | $102.7M |
| EBITDA | $157.5M | $157.5M | $139.5M | $112.1M | $133.8M |
| EPS | -0.69 | -0.69 | -0.28 | -0.38 | 12.10 |
| Gross Margin | 56.3% | 56.3% | 52.1% | 53.5% | 58.0% |
| Operating Margin | 31.0% | 31.0% | 30.1% | 26.6% | 32.7% |
| Net Margin | -1.3% | -1.3% | -0.6% | -0.8% | 27.1% |
| Balance Sheet | |||||
| Debt/Equity | 29.95 | 29.95 | -255.24 | -2.17 | -1.67 |
| Current Ratio | 1.59 | 1.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $187.7M | $187.7M | $143.7M | $106.1M | $86.6M |
| Returns | |||||
| ROE | -90.8% | -90.8% | 295.4% | 2.0% | -46.6% |
| Valuation | |||||
| P/E | 16.71 | 16.71 | — | — | — |
| EV/EBITDA | 6.45 | 6.45 | — | — | — |
| P/B | 150.47 | 150.47 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 9.9% | 9.9% | 7.7% | 3.2% | — |
| EPS Growth | -150.9% | -150.9% | 26.7% | -103.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+243.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.28 → -0.69
Residual
+243.8%
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.