Industrials / Infrastructure OperationsMilan
$10.10
+0.00 (+0.00%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 40.3/100
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
53/100
C
Piotroski
6/9
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
$392M
P/E
18.7x
↑EV/EBITDA
10.7x
↑ROE
20.1%
↑Gross Margin
84.9%
↑Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+33.9%
FCF CAGR
—
FCF margin
0.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $217.9M · net income $17.9M · FCF $29161.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $217.9M | $217.9M | $127.7M | $110.6M | $90.8M |
| Net Income | $17.9M | $17.9M | $13.9M | $7.6M | $8.6M |
| EBITDA | $42.5M | $42.5M | $26.1M | $19.6M | $16.7M |
| EPS | 0.46 | 0.46 | 0.36 | 0.20 | 0.23 |
| Gross Margin | 84.9% | 84.9% | 79.0% | 73.9% | 51.2% |
| Operating Margin | 15.9% | 15.9% | 18.3% | 17.2% | 15.0% |
| Net Margin | 8.2% | 8.2% | 10.9% | 6.9% | 9.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.94 | 0.94 | 0.85 | 0.92 | 1.33 |
| Current Ratio | 1.48 | 1.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $29161.00 | $29161.00 | $2.5M | $7.9M | — |
| Returns | |||||
| ROE | 20.1% | 20.1% | 20.0% | 47.6% | 86.4% |
| Valuation | |||||
| P/E | 18.70 | 18.70 | 13.25 | — | — |
| EV/EBITDA | 10.72 | 10.72 | 8.31 | — | — |
| P/B | 4.40 | 4.40 | 2.65 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 70.6% | 70.6% | 15.5% | 21.8% | — |
| EPS Growth | 27.3% | 27.3% | 79.4% | -11.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
24.8%
EPS terminal req.
$0.90
Spread vs growth
2.5%
5Y implied EPS CAGR
18.7%
EPS terminal req.
$1.08
Spread vs growth
8.7%
10Y implied EPS CAGR
14.2%
EPS terminal req.
$1.75
Spread vs growth
13.1%
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
+30.5%
Start / end P/E
21.4x → 21.9x
EPS bridge
0.36 → 0.46
Residual
+0.7%
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.