Industrials / Airports & Air ServicesMilan
$8.00
+0.05 (+0.63%)
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 $2.5M · quality 62.0/100
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
63/100
B
Piotroski
8/9
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
$57M
P/E
12.7x
↓EV/EBITDA
3.8x
↓ROE
12.7%
↑Gross Margin
50.2%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
-11.8%
FCF margin
12.5%
FCF / Net income
1.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.8M · net income $4.2M · FCF $6.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $50.8M | $50.8M | $46.8M | $36.8M | $36.9M |
| Net Income | $4.2M | $4.2M | $3.3M | $3.6M | $3.4M |
| EBITDA | $8.8M | $8.8M | $8.3M | $7.1M | $7.1M |
| EPS | 0.67 | 0.67 | 0.49 | 0.49 | 0.47 |
| Gross Margin | 50.2% | 50.2% | 49.1% | 34.6% | 33.2% |
| Operating Margin | 14.3% | 14.3% | 13.7% | 14.7% | 13.3% |
| Net Margin | 8.4% | 8.4% | 7.2% | 9.7% | 9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.10 | 0.11 | 0.10 |
| Current Ratio | 4.17 | 4.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.3M | $6.3M | $-157162.00 | $2.5M | $9.3M |
| Returns | |||||
| ROE | 12.7% | 12.7% | 11.0% | 12.9% | 14.5% |
| Valuation | |||||
| P/E | 12.70 | 12.70 | 13.13 | 11.94 | 11.91 |
| EV/EBITDA | 3.77 | 3.77 | 4.14 | 3.67 | 3.56 |
| P/B | 1.51 | 1.51 | 1.51 | 1.53 | 1.71 |
| Growth & Yield | |||||
| Revenue Growth | 8.5% | 8.5% | 27.0% | -0.2% | — |
| EPS Growth | 37.5% | 37.5% | -0.5% | 4.3% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.9%
EPS terminal req.
$0.71
Spread vs growth
35.5%
5Y implied EPS CAGR
5.1%
EPS terminal req.
$0.86
Spread vs growth
32.4%
10Y implied EPS CAGR
7.5%
EPS terminal req.
$1.38
Spread vs growth
30.0%
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
+8.5%
Start / end P/E
15.3x → 11.9x
EPS bridge
0.49 → 0.67
Residual
-8.2%
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.