Basic Materials / Other Precious Metals & MiningLSE
$131.00
+4.50 (+3.57%)
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 19%
FCF escenarios
weak_data · normalized FCF $3.9M · quality 47.3/100
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
52/100
C
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
$388M
P/E
4.5x
↓EV/EBITDA
207.1x
↑ROE
10.0%
↑Gross Margin
28.5%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.8%
FCF CAGR
—
FCF margin
-4.0%
FCF / Net income
-0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $670.2M · net income $79.1M · FCF $-26.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $670.2M | $670.2M | $721.4M | $649.9M | $686.0M |
| Net Income | $79.1M | $79.1M | $82.9M | $82.2M | $153.9M |
| EBITDA | $192.5M | $192.5M | $184.3M | $160.7M | $263.8M |
| EPS | 0.26 | 0.26 | 0.27 | 0.27 | 0.54 |
| Gross Margin | 28.5% | 28.5% | 25.6% | 23.6% | 35.8% |
| Operating Margin | 18.7% | 18.7% | 16.6% | 15.3% | 28.4% |
| Net Margin | 11.8% | 11.8% | 11.5% | 12.7% | 22.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.15 | 0.23 | 0.11 |
| Current Ratio | 2.30 | 2.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-26.8M | $-26.8M | $3.9M | $77.7M | $68.7M |
| Returns | |||||
| ROE | 10.0% | 10.0% | 11.5% | 13.4% | 27.5% |
| Valuation | |||||
| P/E | 4.52 | 4.52 | 281.48 | 242.65 | 194.24 |
| EV/EBITDA | 207.09 | 207.09 | 126.21 | 123.62 | 112.96 |
| P/B | 50.44 | 50.44 | 32.36 | 32.44 | 53.44 |
| Growth & Yield | |||||
| Revenue Growth | -7.1% | -7.1% | 11.0% | -5.3% | — |
| EPS Growth | -3.7% | -3.7% | -0.7% | -49.4% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
254.9%
EPS terminal req.
$11.62
Spread vs growth
-258.6%
5Y implied EPS CAGR
122.1%
EPS terminal req.
$14.07
Spread vs growth
-125.8%
10Y implied EPS CAGR
56.3%
EPS terminal req.
$22.65
Spread vs growth
-60.0%
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
+90.6%
Start / end P/E
257.4x → 501.9x
EPS bridge
0.27 → 0.26
Residual
-3.5%
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.