Industrials / Specialty Industrial MachineryNYSE
$61.14
-5.67 (-8.49%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $52.9M · quality 80.0/100
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
56/100
C
Piotroski
5/9
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
$2.0B
P/E
45.0x
↑EV/EBITDA
22.3x
↑ROE
8.3%
↑Gross Margin
45.3%
↑Debt/Equity
0.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2026 · 15 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
6.1%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $536.3M · net income $44.6M · FCF $32.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $536.3M | $536.3M | $498.2M | $494.6M | $440.6M | $355.7M | $276.2M | $383.5M | $412.6M | $308.6M | $264.1M | $281.9M | $308.6M | $277.3M | $284.0M | $272.3M | $227.9M |
| Net Income | $44.6M | $44.6M | $53.5M | $51.6M | $33.7M | $20.1M | $877000.00 | $11.9M | $23.2M | $13.2M | $15.0M | $23.6M | $49.4M | $25.8M | $27.0M | $12.0M | $-14.9M |
| EBITDA | $94.7M | $94.7M | $102.8M | $95.4M | $74.3M | $58.6M | $28.1M | $43.2M | $57.7M | $40.7M | $28.5M | $41.4M | $70.4M | $61.7M | $59.6M | $47.0M | $24.7M |
| EPS | 1.36 | 1.36 | 1.57 | 1.51 | 1.00 | 0.60 | 0.03 | 0.36 | 0.69 | 0.36 | 0.45 | 0.71 | 1.52 | 0.80 | 0.85 | 0.40 | -0.60 |
| Gross Margin | 45.3% | 45.3% | 44.7% | 42.8% | 42.0% | 39.4% | 42.3% | 42.1% | 42.6% | 46.6% | 42.4% | 46.6% | 50.1% | 48.7% | 46.8% | 48.5% | 41.9% |
| Operating Margin | 13.2% | 13.2% | 15.9% | 15.4% | 13.4% | 10.8% | 2.7% | 8.5% | 11.8% | 10.6% | 8.5% | 13.0% | 21.7% | 21.1% | 20.1% | 16.3% | 10.0% |
| Net Margin | 8.3% | 8.3% | 10.7% | 10.4% | 7.6% | 5.6% | 0.3% | 3.1% | 5.6% | 4.3% | 5.7% | 8.4% | 16.0% | 9.3% | 9.5% | 4.4% | -6.6% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.29 | 0.29 | 0.31 | 0.39 | 0.31 | 0.32 | 0.39 | 0.51 | 0.60 | 0.67 | 0.26 | 0.32 | 0.40 | 0.49 | 0.52 | 0.72 | — |
| Current Ratio | 2.69 | 2.69 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $32.9M | $32.9M | $52.9M | $54.9M | $48.3M | $23.5M | $22.2M | $59.9M | $11.2M | $12.9M | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | 8.3% | 8.3% | 10.8% | 10.9% | 8.0% | 5.0% | 0.2% | 3.4% | 6.7% | 3.9% | 4.9% | 8.0% | 18.2% | 10.3% | 11.9% | 6.3% | -11.8% |
| Valuation | |||||||||||||||||
| P/E | 44.96 | 44.96 | 15.96 | 21.64 | 22.56 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 22.29 | 22.29 | 9.40 | 13.13 | 11.49 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.72 | 3.72 | 1.72 | 2.34 | 1.82 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 7.6% | 7.6% | 0.7% | 12.3% | — | 28.8% | -28.0% | -7.1% | 33.7% | 16.8% | -6.3% | -8.6% | 11.3% | -2.4% | 4.3% | 19.5% | — |
| EPS Growth | -13.4% | -13.4% | 4.0% | 51.0% | — | 1900.0% | -91.7% | -47.8% | 91.7% | -20.0% | -36.6% | -53.3% | 90.0% | -5.9% | 112.5% | 166.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
58.6%
EPS terminal req.
$5.43
Spread vs growth
-72.0%
5Y implied EPS CAGR
37.0%
EPS terminal req.
$6.56
Spread vs growth
-50.4%
10Y implied EPS CAGR
22.8%
EPS terminal req.
$10.57
Spread vs growth
-36.1%
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
+130.7%
Start / end P/E
16.9x → 45.0x
EPS bridge
1.57 → 1.36
Residual
-22.2%
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.