Industrials / Engineering & ConstructionLSE
$876.00
+12.00 (+1.34%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $48.4M · quality 82.0/100
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
57/100
C
Piotroski
8/9
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
$693M
P/E
15.1x
↓EV/EBITDA
846.0x
↑ROE
20.2%
↑Gross Margin
14.9%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.8%
FCF CAGR
+0.3%
FCF margin
4.9%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.08B · net income $48.8M · FCF $52.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.08B | $1.08B | $1.01B | $848.2M | $816.3M |
| Net Income | $48.8M | $48.8M | $41.6M | $43.4M | $37.7M |
| EBITDA | $82.0M | $82.0M | $80.1M | $74.5M | $63.6M |
| EPS | 0.62 | 0.62 | 0.53 | 0.55 | 0.48 |
| Gross Margin | 14.9% | 14.9% | 14.0% | 15.2% | 15.1% |
| Operating Margin | 5.6% | 5.6% | 6.1% | 6.8% | 7.2% |
| Net Margin | 4.5% | 4.5% | 4.1% | 5.1% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.37 | 0.10 | 0.15 |
| Current Ratio | 0.91 | 0.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52.6M | $52.6M | $38.3M | $48.4M | $52.1M |
| Returns | |||||
| ROE | 20.2% | 20.2% | 20.1% | 24.2% | 25.3% |
| Valuation | |||||
| P/E | 15.10 | 15.10 | 2132.93 | 1271.47 | 1233.19 |
| EV/EBITDA | 846.00 | 846.00 | 1106.85 | 740.00 | 730.29 |
| P/B | 287.59 | 287.59 | 429.60 | 307.47 | 312.40 |
| Growth & Yield | |||||
| Revenue Growth | 7.1% | 7.1% | 19.0% | 3.9% | — |
| EPS Growth | 17.4% | 17.4% | -4.1% | 15.0% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
401.4%
EPS terminal req.
$77.73
Spread vs growth
-384.0%
5Y implied EPS CAGR
173.3%
EPS terminal req.
$94.05
Spread vs growth
-155.9%
10Y implied EPS CAGR
73.4%
EPS terminal req.
$151.47
Spread vs growth
-56.0%
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
+12.8%
Start / end P/E
1559.7x → 1467.7x
EPS bridge
0.53 → 0.62
Residual
-1.0%
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.