Industrials / Engineering & ConstructionNSE
$77.68
-1.91 (-2.40%)
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 24%
FCF escenarios
weak_data · normalized FCF $93.6M · quality 51.3/100
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
55/100
C
Piotroski
4/9
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
$2.8B
P/E
26.5x
↑EV/EBITDA
4.4x
↓ROE
13.1%
↑Gross Margin
29.0%
↑Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+42.8%
FCF CAGR
—
FCF margin
-6.3%
FCF / Net income
-1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.71B · net income $104.7M · FCF $-108.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.71B | $1.71B | $1.21B | $869.5M | $587.4M |
| Net Income | $104.7M | $104.7M | $71.3M | $66.3M | $52.4M |
| EBITDA | $291.4M | $291.4M | $206.6M | $151.8M | $127.4M |
| EPS | — | — | 2.09 | 1.94 | 4.61 |
| Gross Margin | 29.0% | 29.0% | 30.8% | 29.4% | 34.3% |
| Operating Margin | 15.8% | 15.8% | 15.9% | 16.0% | 20.7% |
| Net Margin | 6.1% | 6.1% | 5.9% | 7.6% | 8.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.64 | 0.74 | 0.96 |
| Cash Flow | |||||
| Free Cash Flow | $-108.3M | $-108.3M | $100.7M | $93.6M | $116.0M |
| Returns | |||||
| ROE | 13.1% | 13.1% | 13.6% | 14.7% | 13.6% |
| Valuation | |||||
| P/E | 26.51 | 26.51 | 22.51 | 14.53 | 6.60 |
| EV/EBITDA | 4.36 | 4.36 | 3.92 | 8.35 | 5.25 |
| P/B | 1.16 | 1.16 | 1.02 | 2.13 | 0.90 |
| Growth & Yield | |||||
| Revenue Growth | 41.9% | 41.9% | 38.7% | 48.0% | — |
| EPS Growth | — | — | 7.5% | -57.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.5%
Start / end P/E
n/dx → n/dx
EPS bridge
2.09 → n/d
Residual
+1.5%
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.