Industrials / Specialty Industrial MachineryOslo
$1.47
+0.02 (+1.36%)
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 $125.2M · quality 58.7/100
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
35/100
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
$679M
P/E
147.0x
↑EV/EBITDA
9.7x
↓ROE
-5.8%
↓Gross Margin
55.8%
↑Debt/Equity
0.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.3%
FCF CAGR
+37.8%
FCF margin
8.6%
FCF / Net income
-3.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.54B · net income $-36.3M · FCF $132.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.54B | $1.54B | $1.73B | $1.61B | $905.5M |
| Net Income | $-36.3M | $-36.3M | $83.3M | $71.6M | $-44.5M |
| EBITDA | $112.9M | $112.9M | $256.0M | $192.8M | $75.5M |
| EPS | -0.08 | -0.08 | 0.18 | 0.15 | -0.12 |
| Gross Margin | 55.8% | 55.8% | 46.9% | 45.1% | 51.6% |
| Operating Margin | -0.7% | -0.7% | 6.1% | 5.3% | -2.8% |
| Net Margin | -2.4% | -2.4% | 4.8% | 4.5% | -4.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.75 | 0.75 | 0.73 | 0.90 | 1.14 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $132.5M | $132.5M | $65.5M | $125.2M | $50.6M |
| Returns | |||||
| ROE | -5.8% | -5.8% | 12.5% | 12.3% | -9.0% |
| Valuation | |||||
| P/E | 147.00 | 147.00 | 16.33 | 14.40 | — |
| EV/EBITDA | 9.71 | 9.71 | 7.24 | 7.80 | 12.92 |
| P/B | 1.08 | 1.08 | 2.07 | 1.75 | 0.84 |
| Growth & Yield | |||||
| Revenue Growth | -11.3% | -11.3% | 7.9% | 77.3% | — |
| EPS Growth | -144.4% | -144.4% | 20.0% | 225.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.18 → -0.08
Residual
-2.1%
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.