Industrials / Consulting ServicesLSE
$580.00
-5.00 (-0.85%)
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 $18.5M · quality 78.7/100
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
63/100
B
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
$238M
P/E
7.8x
↓EV/EBITDA
519.4x
↑ROE
32.2%
↑Gross Margin
41.2%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+14.8%
FCF margin
20.6%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $111.7M · net income $33.3M · FCF $23.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $111.7M | $111.7M | $110.7M | $113.3M | $86.3M |
| Net Income | $33.3M | $33.3M | $12.0M | $5.5M | $10.6M |
| EBITDA | $48.1M | $48.1M | $21.1M | $15.1M | $17.0M |
| EPS | — | — | 0.26 | 0.12 | 0.23 |
| Gross Margin | 41.2% | 41.2% | 40.8% | 40.8% | 44.4% |
| Operating Margin | 15.1% | 15.1% | 13.4% | 7.3% | 12.9% |
| Net Margin | 29.8% | 29.8% | 10.9% | 4.9% | 12.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.18 | 0.22 | 0.20 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $23.0M | $23.0M | $18.5M | $7.8M | $15.2M |
| Returns | |||||
| ROE | 32.2% | 32.2% | 14.3% | 7.0% | 13.5% |
| Valuation | |||||
| P/E | 7.84 | 7.84 | 1742.31 | 3266.67 | 1747.79 |
| EV/EBITDA | 519.44 | 519.44 | 991.47 | 1194.23 | 1088.29 |
| P/B | 242.20 | 242.20 | 249.64 | 231.06 | 236.36 |
| Growth & Yield | |||||
| Revenue Growth | 0.9% | 0.9% | -2.4% | 31.3% | — |
| EPS Growth | — | — | 116.7% | -46.9% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+26.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.26 → n/d
Residual
+24.7%
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.