Industrials / Specialty Industrial MachineryNYSE
$85.68
-0.43 (-0.50%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $68.3M · quality 48.0/100
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
44/100
C
Piotroski
3/9
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
$1.5B
P/E
51.0x
↑EV/EBITDA
14.5x
↑ROE
7.3%
↑Gross Margin
40.2%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+4.5%
FCF CAGR
-2.4%
FCF margin
3.6%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.20B · net income $43.8M · FCF $42.9M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.20B | $1.20B | $1.29B | $1.24B | $1.09B | $1.09B | $1.00B | $1.14B | $1.12B | $1.00B | $808.6M | $811.8M | $822.0M | $752.0M | $739.0M | $754.0M | $667.7M | $595.9M |
| Net Income | $43.8M | $43.8M | $83.7M | $109.5M | $66.3M | $64.9M | $33.7M | $45.8M | $33.4M | $-6.2M | $46.6M | $32.1M | $50.7M | $40.2M | $41.6M | $32.7M | $34.8M | $-26.2M |
| EBITDA | $125.6M | $125.6M | $169.0M | $188.4M | $135.3M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 2.36 | 2.36 | 4.38 | 5.83 | 3.55 | 3.44 | 1.81 | 2.48 | 1.82 | -0.35 | 2.59 | 1.74 | 2.70 | 2.14 | 2.18 | 1.69 | 1.80 | -1.42 |
| Gross Margin | 40.2% | 40.2% | 42.7% | 42.4% | 38.5% | 40.2% | 40.7% | 40.6% | 39.6% | 39.9% | 43.5% | 43.0% | 42.9% | 43.3% | 44.0% | 42.3% | 42.6% | 41.3% |
| Operating Margin | 5.7% | 5.7% | 8.9% | 11.1% | 7.6% | 8.6% | 6.4% | 6.3% | 5.2% | 3.3% | 8.4% | 6.6% | 8.8% | 8.3% | 8.5% | 6.6% | 5.6% | -3.8% |
| Net Margin | 3.6% | 3.6% | 6.5% | 8.8% | 6.1% | 5.9% | 3.4% | 4.0% | 3.0% | -0.6% | 5.8% | 4.0% | 6.2% | 5.3% | 5.6% | 4.3% | 5.2% | -4.4% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.55 | 0.55 | 0.41 | 0.42 | 0.71 | 0.62 | 0.77 | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 2.12 | 2.12 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $42.9M | $42.9M | $68.3M | $164.4M | $-54.4M | $50.0M | $103.9M | $33.5M | $61.2M | $33.8M | $31.4M | $20.5M | $39.8M | $45.0M | $31.9M | $43.0M | $32.0M | $63.7M |
| Returns | ||||||||||||||||||
| ROE | 7.3% | 7.3% | 13.5% | 19.0% | 14.1% | 15.0% | 8.3% | 12.7% | 10.6% | -2.1% | 16.7% | 12.7% | 18.0% | 15.2% | 17.7% | 14.8% | 16.1% | -14.2% |
| Valuation | ||||||||||||||||||
| P/E | 51.00 | 51.00 | 18.77 | 14.90 | 18.41 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.46 | 14.46 | 10.21 | 9.33 | 10.92 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.65 | 2.65 | 2.53 | 2.83 | 2.60 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -6.5% | -6.5% | 3.5% | 13.9% | — | 9.0% | -12.0% | 1.3% | 12.0% | 24.1% | -0.4% | -1.2% | 9.3% | 1.8% | -2.0% | 12.9% | 12.0% | — |
| EPS Growth | -46.1% | -46.1% | -24.9% | 64.2% | — | 90.1% | -27.0% | 36.3% | 620.0% | -113.5% | 48.9% | -35.6% | 26.2% | -1.8% | 29.0% | -6.1% | 226.8% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
47.7%
EPS terminal req.
$7.60
Spread vs growth
-93.8%
5Y implied EPS CAGR
31.3%
EPS terminal req.
$9.20
Spread vs growth
-77.4%
10Y implied EPS CAGR
20.2%
EPS terminal req.
$14.82
Spread vs growth
-66.3%
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
+16.6%
Start / end P/E
17.0x → 36.3x
EPS bridge
4.38 → 2.36
Residual
-52.4%
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.