Industrials / Engineering & ConstructionBSE
$1.00
+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 12%
FCF escenarios
weak_data · normalized FCF $10.7M · quality 32.0/100
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
20/100
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
$217M
P/E
1.3x
↓EV/EBITDA
83.4x
↑ROE
4.6%
↓Gross Margin
N/A
•Debt/Equity
10.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+541.3%
FCF margin
—
FCF / Net income
4.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $89.0M · FCF $440.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $89.0M | $89.0M | $11.17B | $-1.61B |
| EBITDA | $236.8M | $236.8M | $11.73B | $438.4M |
| EPS | 0.60 | 0.60 | 51.60 | -7.43 |
| Balance Sheet | ||||
| Debt/Equity | 10.09 | 10.09 | 11.42 | -5.68 |
| Cash Flow | ||||
| Free Cash Flow | $440.5M | $440.5M | $-1.88B | $10.7M |
| Returns | ||||
| ROE | 4.6% | 4.6% | 618.8% | 35.8% |
| Valuation | ||||
| P/E | 1.30 | 1.30 | 0.07 | — |
| EV/EBITDA | 83.35 | 83.35 | 1.82 | 59.77 |
| P/B | 0.11 | 0.11 | 0.43 | — |
| Growth & Yield | ||||
| EPS Growth | -98.8% | -98.8% | 794.8% | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-47.1%
EPS terminal req.
$0.09
Spread vs growth
-51.7%
5Y implied EPS CAGR
-29.1%
EPS terminal req.
$0.11
Spread vs growth
-69.7%
10Y implied EPS CAGR
-11.7%
EPS terminal req.
$0.17
Spread vs growth
-87.1%
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
-66.2%
Start / end P/E
0.1x → 1.7x
EPS bridge
51.60 → 0.60
Residual
-2772.8%
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.