Industrials / Engineering & ConstructionBSE
$590.00
+0.00 (+0.00%)
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 $9.3M · quality 46.3/100
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
62/100
B
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
$1.1B
P/E
74.0x
↑EV/EBITDA
25.9x
↑ROE
11.7%
↑Gross Margin
21.7%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+66.5%
FCF CAGR
—
FCF margin
2.1%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $450.2M · net income $14.4M · FCF $9.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $450.2M | $450.2M | $301.9M | $100.0M | $97.6M |
| Net Income | $14.4M | $14.4M | $53.1M | $12.4M | $9.1M |
| EBITDA | $40.6M | $40.6M | $73.0M | $19.1M | $16.0M |
| EPS | — | — | 29.55 | 6.89 | 5.39 |
| Gross Margin | 21.7% | 21.7% | 30.1% | 25.5% | 22.9% |
| Operating Margin | 4.3% | 4.3% | 23.5% | 16.9% | 13.3% |
| Net Margin | 3.2% | 3.2% | 17.6% | 12.4% | 9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.02 | 0.13 |
| Current Ratio | 2.01 | 2.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.3M | $9.3M | $-22.5M | $22.6M | $-8.6M |
| Returns | |||||
| ROE | 11.7% | 11.7% | 49.1% | 22.5% | 21.3% |
| Valuation | |||||
| P/E | 74.03 | 74.03 | 8.85 | 11.90 | 15.03 |
| EV/EBITDA | 25.87 | 25.87 | 6.42 | 6.75 | 8.14 |
| P/B | 8.66 | 8.66 | 4.35 | 2.68 | 3.20 |
| Growth & Yield | |||||
| Revenue Growth | 49.1% | 49.1% | 201.9% | 2.5% | — |
| EPS Growth | — | — | 328.9% | 27.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+124.1%
Start / end P/E
n/dx → n/dx
EPS bridge
29.55 → n/d
Residual
+124.1%
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.