Industrials / Specialty Business ServicesLSE
$265.00
-5.00 (-1.85%)
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 $37.1M · quality 67.7/100
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
21/100
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
$354M
P/E
265.0x
↑EV/EBITDA
508.9x
↑ROE
-2.9%
↓Gross Margin
43.4%
↑Debt/Equity
1.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
+0.9%
FCF margin
12.2%
FCF / Net income
-5.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $304.7M · net income $-6.3M · FCF $37.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $304.7M | $304.7M | $240.0M | $277.1M | $279.0M |
| Net Income | $-6.3M | $-6.3M | $12.4M | $-30.7M | $16.8M |
| EBITDA | $70.7M | $70.7M | $76.1M | $29.3M | $75.0M |
| EPS | — | — | 0.09 | -0.23 | 0.12 |
| Gross Margin | 43.4% | 43.4% | 46.5% | 42.0% | 44.3% |
| Operating Margin | 7.8% | 7.8% | 12.9% | 7.7% | 12.3% |
| Net Margin | -2.1% | -2.1% | 5.2% | -11.1% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.18 | 1.18 | 1.01 | 1.07 | 0.95 |
| Current Ratio | 0.93 | 0.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.1M | $37.1M | $42.8M | $37.1M | $36.1M |
| Returns | |||||
| ROE | -2.9% | -2.9% | 5.3% | -13.4% | 6.2% |
| Valuation | |||||
| P/E | 265.00 | 265.00 | 2700.00 | — | 2663.93 |
| EV/EBITDA | 508.87 | 508.87 | 442.70 | 1005.79 | 601.15 |
| P/B | 162.59 | 162.59 | 143.12 | 127.21 | 165.53 |
| Growth & Yield | |||||
| Revenue Growth | 27.0% | 27.0% | -13.4% | -0.7% | — |
| EPS Growth | — | — | 140.0% | -284.4% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
-0.0%
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.