Technology / Electronic ComponentsLSE
$118.00
+0.00 (+0.00%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $40.8M · quality 48.3/100
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
17/100
F
Piotroski
6/9
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
$210M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.3%
↓Gross Margin
22.9%
↓Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.9%
FCF CAGR
—
FCF margin
8.5%
FCF / Net income
-0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $481.4M · net income $-50.6M · FCF $40.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $481.4M | $481.4M | $521.1M | $613.9M | $617.0M |
| Net Income | $-50.6M | $-50.6M | $-53.4M | $-11.3M | $-13.2M |
| EBITDA | $-14.1M | $-14.1M | $-6.0M | $25.1M | $20.0M |
| EPS | -0.28 | -0.28 | -0.30 | -0.04 | -0.07 |
| Gross Margin | 22.9% | 22.9% | 21.1% | 23.2% | 22.0% |
| Operating Margin | -5.9% | -5.9% | -4.5% | 0.5% | -0.6% |
| Net Margin | -10.5% | -10.5% | -10.2% | -1.8% | -2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.85 | 0.76 | 0.69 |
| Current Ratio | 1.71 | 1.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.8M | $40.8M | $42.0M | $38.4M | $-1.6M |
| Returns | |||||
| ROE | -34.3% | -34.3% | -27.4% | -4.3% | -4.5% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 1126.80 | 1509.33 |
| P/B | 145.04 | 145.04 | 93.88 | 106.05 | 101.34 |
| Growth & Yield | |||||
| Revenue Growth | -7.6% | -7.6% | -15.1% | -0.5% | — |
| EPS Growth | 5.6% | 5.6% | -674.4% | 48.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+25.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.30 → -0.28
Residual
+25.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.