Industrials / Consulting ServicesNSE
$125.59
+0.10 (+0.08%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $36.2M · quality 51.3/100
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
44/100
C
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
$1.4B
P/E
51.9x
↑EV/EBITDA
17.3x
↑ROE
11.0%
↑Gross Margin
70.8%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+29.1%
FCF CAGR
—
FCF margin
9.6%
FCF / Net income
1.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $375.4M · net income $25.7M · FCF $36.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $375.4M | $375.4M | $351.1M | $245.9M | $174.4M |
| Net Income | $25.7M | $25.7M | $42.9M | $-24.3M | $-52.2M |
| EBITDA | $83.1M | $83.1M | $102.1M | $19.3M | $-42.2M |
| EPS | — | — | 4.12 | -2.34 | -5.03 |
| Gross Margin | 70.8% | 70.8% | 77.6% | 73.8% | 71.6% |
| Operating Margin | 6.4% | 6.4% | 14.7% | -11.6% | -42.3% |
| Net Margin | 6.8% | 6.8% | 12.2% | -9.9% | -29.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.32 | 0.69 | 0.55 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $36.2M | $36.2M | $93.6M | $-27.3M | $-70.3M |
| Returns | |||||
| ROE | 11.0% | 11.0% | 20.9% | -15.2% | -28.4% |
| Valuation | |||||
| P/E | 51.90 | 51.90 | 20.63 | — | — |
| EV/EBITDA | 17.33 | 17.33 | 9.32 | 64.40 | — |
| P/B | 5.60 | 5.60 | 4.32 | 7.08 | — |
| Growth & Yield | |||||
| Revenue Growth | 6.9% | 6.9% | 42.8% | 41.0% | — |
| EPS Growth | — | — | 275.8% | 53.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.6%
Start / end P/E
n/dx → n/dx
EPS bridge
4.12 → n/d
Residual
-21.6%
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.