Industrials / Specialty Business ServicesBSE
$61.07
-3.33 (-5.17%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $189.2M · quality 37.3/100
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
52/100
C
Piotroski
7/9
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
$725M
P/E
7.6x
↓EV/EBITDA
3.9x
↓ROE
19.7%
↑Gross Margin
60.9%
↑Debt/Equity
1.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.9%
FCF CAGR
+40.4%
FCF margin
10.8%
FCF / Net income
2.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.55B · net income $135.5M · FCF $276.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.55B | $2.55B | $1.67B | $2.00B | $1.09B |
| Net Income | $135.5M | $135.5M | $51.4M | $84.2M | $58.4M |
| EBITDA | $409.6M | $409.6M | $344.5M | $397.0M | $223.5M |
| EPS | 11.41 | 11.41 | 4.34 | 7.30 | 5.14 |
| Gross Margin | 60.9% | 60.9% | 83.4% | 85.5% | 71.6% |
| Operating Margin | 4.9% | 4.9% | 7.1% | 9.9% | 2.6% |
| Net Margin | 5.3% | 5.3% | 3.1% | 4.2% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.37 | 1.37 | 1.97 | 2.44 | 4.14 |
| Cash Flow | |||||
| Free Cash Flow | $276.0M | $276.0M | $189.2M | $-187.8M | $99.8M |
| Returns | |||||
| ROE | 19.7% | 19.7% | 9.2% | 16.4% | 17.2% |
| Valuation | |||||
| P/E | 7.56 | 7.56 | 23.28 | 31.92 | 26.26 |
| EV/EBITDA | 3.87 | 3.87 | 6.60 | 9.75 | 13.05 |
| P/B | 1.05 | 1.05 | 2.14 | 5.15 | 4.52 |
| Growth & Yield | |||||
| Revenue Growth | 53.0% | 53.0% | -16.7% | 84.1% | — |
| EPS Growth | 162.9% | 162.9% | -40.5% | 42.0% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-22.0%
EPS terminal req.
$5.42
Spread vs growth
184.9%
5Y implied EPS CAGR
-10.5%
EPS terminal req.
$6.56
Spread vs growth
173.4%
10Y implied EPS CAGR
-0.8%
EPS terminal req.
$10.56
Spread vs growth
163.7%
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
+5.1%
Start / end P/E
13.5x → 5.4x
EPS bridge
4.34 → 11.41
Residual
-98.3%
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.