Technology / Information Technology ServicesLSE
$108.80
+1.90 (+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $43.2M · quality 68.0/100
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
42/100
C
Piotroski
4/9
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
$404M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.1%
↓Gross Margin
43.4%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.7%
FCF CAGR
-23.9%
FCF margin
6.3%
FCF / Net income
-0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $690.1M · net income $-99.8M · FCF $43.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $690.1M | $690.1M | $718.2M | $733.8M | $749.2M |
| Net Income | $-99.8M | $-99.8M | $47.5M | $-27.7M | $62.7M |
| EBITDA | $-18.2M | $-18.2M | $135.8M | $67.0M | $154.2M |
| EPS | -0.27 | -0.27 | 0.13 | -0.07 | 0.16 |
| Gross Margin | 43.4% | 43.4% | 46.9% | 46.3% | 46.7% |
| Operating Margin | -13.6% | -13.6% | 9.2% | -0.9% | 11.5% |
| Net Margin | -14.5% | -14.5% | 6.6% | -3.8% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.11 | 0.09 | 0.07 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $43.2M | $43.2M | $32.2M | $67.2M | $97.9M |
| Returns | |||||
| ROE | -13.1% | -13.1% | 5.3% | -2.8% | 5.5% |
| Valuation | |||||
| P/E | — | — | 1226.56 | — | 1750.00 |
| EV/EBITDA | — | — | 430.14 | 1355.01 | 709.54 |
| P/B | 52.75 | 52.75 | 64.89 | 91.94 | 95.85 |
| Growth & Yield | |||||
| Revenue Growth | -3.9% | -3.9% | -2.1% | -2.1% | — |
| EPS Growth | -310.9% | -310.9% | 280.3% | -144.4% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+43.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.13 → -0.27
Residual
+36.9%
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.