Industrials / Electrical Equipment & PartsBSE
$7.43
-0.20 (-2.62%)
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 17%
FCF escenarios
weak_data · normalized FCF $-91.4M · quality 39.7/100
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
45/100
C
Piotroski
3/9
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
$914M
P/E
16.5x
↓EV/EBITDA
10.4x
↑ROE
6.0%
↑Gross Margin
13.4%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+34.6%
FCF CAGR
-23.7%
FCF margin
0.8%
FCF / Net income
0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.60B · net income $55.9M · FCF $21.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.60B | $2.60B | $2.39B | $1.23B | $1.07B |
| Net Income | $55.9M | $55.9M | $97.2M | $59.8M | $58.2M |
| EBITDA | $124.9M | $124.9M | $196.3M | $129.4M | $118.6M |
| EPS | — | — | 0.99 | 0.63 | 0.59 |
| Gross Margin | 13.4% | 13.4% | 16.2% | 19.6% | 20.5% |
| Operating Margin | 3.9% | 3.9% | 7.6% | 9.9% | 10.7% |
| Net Margin | 2.1% | 2.1% | 4.1% | 4.8% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.39 | 1.38 | 1.10 |
| Current Ratio | 2.30 | 2.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.7M | $21.7M | $-91.4M | $-256.7M | $48.7M |
| Returns | |||||
| ROE | 6.0% | 6.0% | 11.1% | 15.7% | 18.2% |
| Valuation | |||||
| P/E | 16.51 | 16.51 | 10.35 | — | — |
| EV/EBITDA | 10.36 | 10.36 | 6.60 | — | — |
| P/B | 0.99 | 0.99 | 1.15 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 8.6% | 8.6% | 94.2% | 15.5% | — |
| EPS Growth | — | — | 57.1% | 6.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.99 → n/d
Residual
-30.4%
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.