Consumer Cyclical / Auto PartsNasdaqGM
$78.93
-1.03 (-1.29%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 50.3/100
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
67/100
B
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$330M
P/E
13.0x
↓EV/EBITDA
6.1x
↓ROE
8.4%
↑Gross Margin
15.0%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
11.4%
FCF / Net income
3.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $565.1M · net income $18.7M · FCF $64.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $565.1M | $565.1M | $537.8M | $492.9M | $452.3M | $485.3M | $385.3M | $487.0M | $439.2M | $417.3M | $401.4M | — | — | — | — | — | — |
| Net Income | $18.7M | $18.7M | $16.3M | $-6.7M | $7.0M | $22.5M | $-7.6M | $-17.0M | $12.3M | $7.2M | $9.1M | $20.7M | $16.4M | $9.4M | $8.8M | $5.4M | $3.4M |
| EBITDA | $40.4M | $40.4M | $37.6M | $10.8M | $28.9M | — | — | $27.8M | $27.9M | $26.3M | $32.3M | $39.9M | $34.8M | $24.3M | $23.2M | $15.3M | $11.6M |
| EPS | 4.58 | 4.58 | 4.07 | -1.70 | 1.80 | 5.85 | -2.04 | -4.63 | 3.32 | 1.96 | 2.51 | 5.66 | 4.59 | 2.72 | 2.64 | 1.63 | 1.04 |
| Gross Margin | 15.0% | 15.0% | 12.2% | 8.6% | 12.4% | 16.2% | 9.2% | 11.9% | 12.4% | 14.6% | 16.4% | — | — | — | — | — | — |
| Operating Margin | 4.0% | 4.0% | 3.3% | -1.2% | 2.0% | 7.0% | -2.2% | 2.2% | 3.0% | 3.6% | 5.5% | — | — | — | — | — | — |
| Net Margin | 3.3% | 3.3% | 3.0% | -1.4% | 1.6% | 4.6% | -2.0% | -3.5% | 2.8% | 1.7% | 2.3% | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.04 | 0.04 | 0.06 | 0.07 | 0.06 | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 2.63 | 2.63 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $64.5M | $64.5M | $2.5M | $-7.3M | $-3.8M | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | 8.4% | 8.4% | 8.1% | -3.6% | 3.7% | 12.4% | -5.0% | -10.4% | 7.6% | 4.8% | 6.6% | 14.7% | 13.1% | 9.0% | 10.9% | 6.3% | — |
| Valuation | |||||||||||||||||
| P/E | 13.02 | 13.02 | 6.15 | — | 17.08 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.07 | 6.07 | 2.33 | 6.21 | 4.24 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.45 | 1.45 | 0.50 | 0.40 | 0.64 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 5.1% | 5.1% | 9.1% | 9.0% | — | 26.0% | -20.9% | 10.9% | 5.2% | 4.0% | — | — | — | — | — | — | — |
| EPS Growth | 12.5% | 12.5% | 339.4% | -194.4% | — | 386.8% | 55.9% | -239.5% | 69.4% | -21.9% | -55.7% | 23.3% | 68.7% | 3.0% | 62.0% | 56.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.2%
EPS terminal req.
$7.00
Spread vs growth
-2.7%
5Y implied EPS CAGR
13.1%
EPS terminal req.
$8.47
Spread vs growth
-0.6%
10Y implied EPS CAGR
11.5%
EPS terminal req.
$13.65
Spread vs growth
1.0%
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
+41.0%
Start / end P/E
13.8x → 17.2x
EPS bridge
4.07 → 4.58
Residual
+3.2%
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.