Industrials / Specialty Business ServicesNasdaqGM
$89.05
+0.96 (+1.09%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $19.6M · quality 73.0/100
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
51/100
C
Piotroski
4/9
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
$832M
P/E
156.2x
↑EV/EBITDA
24.9x
↑ROE
1.8%
↓Gross Margin
32.6%
↑Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2026 · 16 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
+9.6%
FCF margin
5.9%
FCF / Net income
3.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $331.9M · net income $5.4M · FCF $19.6M
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 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $331.9M | $331.9M | $278.4M | $259.5M | $230.6M | $205.0M | $173.3M | $173.1M | $160.9M | $155.1M | $143.9M | $122.2M | $123.6M | $118.5M | $112.3M | $110.0M | $91.2M | $81.1M |
| Net Income | $5.4M | $5.4M | $14.5M | $13.6M | $10.7M | $11.4M | $7.8M | $8.1M | $7.1M | $5.9M | $4.5M | $4.1M | $4.0M | $4.0M | $3.7M | $3.3M | $2.8M | $1.5M |
| EBITDA | $38.8M | $38.8M | $37.7M | $33.8M | $26.9M | $23.7M | $18.7M | $17.5M | $16.6M | $15.0M | $14.1M | $10.2M | $9.9M | $9.7M | $8.6M | $8.3M | $6.9M | $4.5M |
| EPS | 0.57 | 0.57 | 1.57 | 1.63 | 1.40 | 1.50 | 1.03 | 1.08 | 0.95 | 0.81 | 0.64 | 0.58 | 0.57 | 0.54 | 0.49 | 0.43 | 0.37 | 0.19 |
| Gross Margin | 32.6% | 32.6% | 32.1% | 32.3% | 29.6% | 28.5% | 26.6% | 24.5% | 24.5% | 24.1% | 24.3% | 23.8% | 23.5% | 25.1% | 24.4% | 24.7% | 25.5% | 23.8% |
| Operating Margin | 4.0% | 4.0% | 6.4% | 7.6% | 7.0% | 6.9% | 6.4% | 6.3% | 6.4% | 5.8% | 5.5% | 5.2% | 5.5% | 5.7% | 5.3% | 4.9% | 5.0% | 2.9% |
| Net Margin | 1.6% | 1.6% | 5.2% | 5.3% | 4.6% | 5.6% | 4.5% | 4.7% | 4.4% | 3.8% | 3.1% | 3.4% | 3.3% | 3.4% | 3.3% | 3.0% | 3.1% | 1.8% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.44 | 0.44 | 0.20 | 0.10 | 0.65 | 0.54 | 0.23 | 0.42 | 0.32 | 0.40 | 0.60 | 0.49 | 0.35 | 0.25 | 0.25 | 0.12 | 0.23 | — |
| Current Ratio | 2.33 | 2.33 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $19.6M | $19.6M | $25.8M | $19.3M | $7.5M | $7.5M | $17.0M | $5.0M | $5.6M | $4.0M | $2.3M | — | $939000.00 | $5.7M | $2.6M | $4.9M | $926000.00 | $4.5M |
| Returns | ||||||||||||||||||
| ROE | 1.8% | 1.8% | 5.1% | 6.1% | 10.7% | 13.2% | 10.4% | 12.0% | 12.0% | 11.5% | 10.4% | 10.6% | 11.7% | 13.2% | 11.7% | 12.1% | 12.0% | 7.2% |
| Valuation | ||||||||||||||||||
| P/E | 156.23 | 156.23 | 47.92 | 65.72 | 58.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 24.86 | 24.86 | 19.96 | 26.51 | 25.56 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.78 | 2.78 | 2.43 | 3.97 | 6.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 19.2% | 19.2% | 7.3% | 12.5% | — | 18.2% | 0.1% | 7.6% | 3.7% | 7.8% | 17.8% | -1.2% | 4.3% | 5.5% | 2.1% | 20.7% | 12.5% | — |
| EPS Growth | -63.7% | -63.7% | -3.7% | 16.4% | — | 45.6% | -4.6% | 13.7% | 17.3% | 26.6% | 10.3% | 1.8% | 5.6% | 10.2% | 14.0% | 16.2% | 94.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
140.2%
EPS terminal req.
$7.90
Spread vs growth
-203.9%
5Y implied EPS CAGR
75.8%
EPS terminal req.
$9.56
Spread vs growth
-139.5%
10Y implied EPS CAGR
39.0%
EPS terminal req.
$15.40
Spread vs growth
-102.7%
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
+4.2%
Start / end P/E
54.4x → 156.2x
EPS bridge
1.57 → 0.57
Residual
-119.2%
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.