Industrials / Engineering & ConstructionNSE
$0.52
-0.02 (-3.70%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 48.0/100
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
21/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$67M
P/E
52.0x
↑EV/EBITDA
46.6x
↑ROE
0.2%
↓Gross Margin
6.9%
↓Debt/Equity
1.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2023 · 1 años de histórico normalizado
Revenue CAGR
-36.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $699.9M · net income $913000.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $699.9M | $699.9M | $1.10B |
| Net Income | $913000.00 | $913000.00 | $-61.2M |
| EBITDA | $18.2M | $18.2M | $-34.9M |
| EPS | — | — | -0.49 |
| Gross Margin | 6.9% | 6.9% | -0.1% |
| Operating Margin | 0.1% | 0.1% | -4.6% |
| Net Margin | 0.1% | 0.1% | -5.6% |
| Balance Sheet | |||
| Debt/Equity | 1.59 | 1.59 | 1.61 |
| Returns | |||
| ROE | 0.2% | 0.2% | -12.4% |
| Valuation | |||
| P/E | 52.00 | 52.00 | — |
| EV/EBITDA | 46.64 | 46.64 | — |
| P/B | 0.13 | 0.13 | 0.81 |
| Growth & Yield | |||
| Revenue Growth | -36.5% | -36.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-28.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.49 → n/d
Residual
-28.8%
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.