Industrials / Specialty Business ServicesBSE
$49.98
+2.38 (+5.00%)
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 22%
FCF escenarios
weak_data · normalized FCF $21.3M · quality 54.0/100
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
57/100
C
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
$274M
P/E
12.4x
↓EV/EBITDA
5.3x
↓ROE
7.6%
↑Gross Margin
46.0%
↑Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.9%
FCF CAGR
—
FCF margin
5.6%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $559.8M · net income $26.1M · FCF $31.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $559.8M | $559.8M | $558.8M | $661.7M | $694.3M |
| Net Income | $26.1M | $26.1M | $19.6M | $22.4M | $26.4M |
| EBITDA | $91.4M | $91.4M | $83.2M | $92.9M | $90.1M |
| EPS | 4.76 | 4.76 | 3.57 | 4.09 | 4.82 |
| Gross Margin | 46.0% | 46.0% | 43.4% | 34.7% | 31.8% |
| Operating Margin | 9.7% | 9.7% | 7.9% | 7.3% | 7.0% |
| Net Margin | 4.7% | 4.7% | 3.5% | 3.4% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.73 | 0.77 | 0.88 |
| Cash Flow | |||||
| Free Cash Flow | $31.5M | $31.5M | $21.3M | $16.7M | $-8.5M |
| Returns | |||||
| ROE | 7.6% | 7.6% | 6.2% | 7.6% | 9.7% |
| Valuation | |||||
| P/E | 12.37 | 12.37 | 13.57 | 9.78 | 8.48 |
| EV/EBITDA | 5.28 | 5.28 | 5.94 | 4.42 | 4.77 |
| P/B | 0.80 | 0.80 | 0.84 | 0.74 | 0.82 |
| Growth & Yield | |||||
| Revenue Growth | 0.2% | 0.2% | -15.5% | -4.7% | — |
| EPS Growth | 33.3% | 33.3% | -12.7% | -15.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.3%
EPS terminal req.
$4.43
Spread vs growth
35.7%
5Y implied EPS CAGR
2.4%
EPS terminal req.
$5.37
Spread vs growth
30.9%
10Y implied EPS CAGR
6.1%
EPS terminal req.
$8.64
Spread vs growth
27.2%
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
-31.9%
Start / end P/E
20.5x → 10.5x
EPS bridge
3.57 → 4.76
Residual
-16.3%
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.