Industrials / Engineering & ConstructionBSE
$83.82
+0.47 (+0.56%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-121.5M · quality 57.3/100
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
27/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.7B
P/E
18.5x
↑EV/EBITDA
N/A
•ROE
21.3%
↑Gross Margin
24.5%
↓Debt/Equity
0.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+46.4%
FCF CAGR
—
FCF margin
-11.8%
FCF / Net income
-1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.03B · net income $89.9M · FCF $-121.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.03B | $1.03B | $447.1M | $478.8M |
| Net Income | $89.9M | $89.9M | $40.1M | $4.3M |
| EBITDA | $162.1M | $162.1M | $80.7M | $22.8M |
| EPS | — | — | 2.02 | 0.22 |
| Gross Margin | 24.5% | 24.5% | 31.5% | 19.0% |
| Operating Margin | 16.5% | 16.5% | 18.2% | 6.0% |
| Net Margin | 8.8% | 8.8% | 9.0% | 0.9% |
| Balance Sheet | ||||
| Debt/Equity | 0.80 | 0.80 | 1.70 | 1.48 |
| Current Ratio | 1.39 | 1.39 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-121.5M | $-121.5M | $-105.2M | $-134.4M |
| Returns | ||||
| ROE | 21.3% | 21.3% | 22.9% | 3.5% |
| Valuation | ||||
| P/E | 18.50 | 18.50 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 129.4% | 129.4% | -6.6% | — |
| EPS Growth | — | — | 830.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.1%
Start / end P/E
n/dx → n/dx
EPS bridge
2.02 → n/d
Residual
+6.1%
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.