Industrials / Engineering & ConstructionNSE
$335.05
+15.95 (+5.00%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-30.4M · quality 46.0/100
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
33/100
D
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
$1.0B
P/E
30.1x
↑EV/EBITDA
N/A
•ROE
-8.0%
↓Gross Margin
26.1%
↑Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.5%
FCF CAGR
—
FCF margin
-1.8%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.73B · net income $-59.4M · FCF $-30.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.73B | $1.73B | $1.27B | $3.25B | $796.0M |
| Net Income | $-59.4M | $-59.4M | $-323.3M | $183.5M | $22.2M |
| EBITDA | $-15.3M | $-15.3M | $-302.2M | $303.5M | $37.4M |
| EPS | -18.73 | -18.73 | -102.29 | 58.87 | 7.11 |
| Gross Margin | 26.1% | 26.1% | 8.7% | 25.8% | 62.8% |
| Operating Margin | -1.8% | -1.8% | -27.0% | 8.0% | -1.1% |
| Net Margin | -3.4% | -3.4% | -25.4% | 5.6% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.24 | 0.05 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-30.4M | $-30.4M | $-203.7M | $-4.7M | $180.7M |
| Returns | |||||
| ROE | -8.0% | -8.0% | -40.7% | 16.2% | 2.3% |
| Valuation | |||||
| P/E | 30.08 | 30.08 | — | 21.83 | 96.73 |
| EV/EBITDA | — | — | — | 13.15 | 53.83 |
| P/B | 1.41 | 1.41 | 11.77 | 3.53 | 2.27 |
| Growth & Yield | |||||
| Revenue Growth | 35.6% | 35.6% | -60.8% | 308.4% | — |
| EPS Growth | 81.7% | 81.7% | -273.8% | 728.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-102.29 → -18.73
Residual
-4.6%
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.