Industrials / Specialty Business ServicesNSE
$6.36
+0.03 (+0.48%)
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 20%
FCF escenarios
weak_data · normalized FCF $52.9M · quality 55.7/100
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
36/100
D
Piotroski
5/9
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
$1.5B
P/E
20.5x
↑EV/EBITDA
7.4x
↓ROE
0.8%
↓Gross Margin
99.0%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.6%
FCF CAGR
-48.6%
FCF margin
9.2%
FCF / Net income
3.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $572.8M · net income $16.7M · FCF $52.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $572.8M | $572.8M | $625.9M | $631.1M | $681.2M |
| Net Income | $16.7M | $16.7M | $140.2M | $12.6M | $371.7M |
| EBITDA | $250.0M | $250.0M | $352.4M | $272.5M | $790.0M |
| EPS | -0.07 | -0.07 | 0.48 | -0.10 | 1.65 |
| Gross Margin | 99.0% | 99.0% | 91.0% | 90.0% | 84.2% |
| Operating Margin | 5.6% | 5.6% | 11.1% | 15.4% | 82.6% |
| Net Margin | 2.9% | 2.9% | 22.4% | 2.0% | 54.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.25 | 0.41 | 0.60 |
| Current Ratio | 0.91 | 0.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52.9M | $52.9M | $-35.9M | $149.6M | $388.8M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 7.3% | 0.7% | 24.1% |
| Valuation | |||||
| P/E | 20.52 | 20.52 | 29.38 | — | 5.79 |
| EV/EBITDA | 7.35 | 7.35 | 10.06 | 8.55 | 3.40 |
| P/B | 0.74 | 0.74 | 1.66 | 1.03 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | -8.5% | -8.5% | -0.8% | -7.4% | — |
| EPS Growth | -114.6% | -114.6% | 580.0% | -106.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.48 → -0.07
Residual
-24.5%
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.