Industrials / Integrated Freight & LogisticsBSE
$9.08
+0.03 (+0.34%)
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 17%
FCF escenarios
weak_data · normalized FCF $287000.00 · quality 41.0/100
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
42/100
C
Piotroski
6/9
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
$635M
P/E
17.8x
↑EV/EBITDA
8.3x
↓ROE
5.7%
↓Gross Margin
93.4%
↑Debt/Equity
0.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
—
FCF margin
0.0%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.47B · net income $36.1M · FCF $287000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.47B | $2.47B | $2.31B | $2.53B | $2.00B |
| Net Income | $36.1M | $36.1M | $20.9M | $164.7M | $109.9M |
| EBITDA | $123.0M | $123.0M | $122.0M | $308.9M | $220.4M |
| EPS | — | — | 0.28 | 2.36 | 2.11 |
| Gross Margin | 93.4% | 93.4% | 83.1% | 10.0% | 14.6% |
| Operating Margin | 1.7% | 1.7% | 2.1% | 5.6% | 9.1% |
| Net Margin | 1.5% | 1.5% | 0.9% | 6.5% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.62 | 0.62 | 0.71 | 0.82 | 1.08 |
| Current Ratio | 2.12 | 2.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $287000.00 | $287000.00 | $96.7M | $-120.0M | $-6.9M |
| Returns | |||||
| ROE | 5.7% | 5.7% | 3.5% | 28.5% | 25.8% |
| Valuation | |||||
| P/E | 17.80 | 17.80 | 45.18 | — | — |
| EV/EBITDA | 8.30 | 8.30 | 11.03 | — | — |
| P/B | 1.00 | 1.00 | 1.59 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 6.7% | 6.7% | -8.7% | 26.3% | — |
| EPS Growth | — | — | -88.1% | 11.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.28 → n/d
Residual
-33.0%
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.