Industrials / Engineering & ConstructionLSE
$51.55
+0.05 (+0.10%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.1M · quality 81.7/100
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
51/100
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
$58M
P/E
17.2x
↑EV/EBITDA
416.1x
↑ROE
3.4%
↓Gross Margin
31.0%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.5%
FCF CAGR
-12.3%
FCF margin
1.7%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $130.5M · net income $1.8M · FCF $2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $130.5M | $130.5M | $139.1M | $148.7M | $124.9M |
| Net Income | $1.8M | $1.8M | $4.3M | $4.7M | $1.9M |
| EBITDA | $13.4M | $13.4M | $15.1M | $12.0M | $9.8M |
| EPS | 0.02 | 0.02 | 0.04 | 0.04 | 0.02 |
| Gross Margin | 31.0% | 31.0% | 30.3% | 27.0% | 27.3% |
| Operating Margin | 3.6% | 3.6% | 4.3% | 3.9% | 3.7% |
| Net Margin | 1.4% | 1.4% | 3.1% | 3.1% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.10 | 0.12 | 0.15 |
| Current Ratio | 1.72 | 1.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.2M | $2.2M | $3.1M | $4.1M | $3.3M |
| Returns | |||||
| ROE | 3.4% | 3.4% | 8.1% | 9.2% | 4.0% |
| Valuation | |||||
| P/E | 17.18 | 17.18 | 887.18 | 988.64 | 2735.29 |
| EV/EBITDA | 416.12 | 416.12 | 247.23 | 388.65 | 507.98 |
| P/B | 102.52 | 102.52 | 69.91 | 92.08 | 106.41 |
| Growth & Yield | |||||
| Revenue Growth | -6.2% | -6.2% | -6.5% | 19.1% | — |
| EPS Growth | -56.4% | -56.4% | -11.4% | 158.8% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
545.6%
EPS terminal req.
$4.57
Spread vs growth
-602.0%
5Y implied EPS CAGR
218.1%
EPS terminal req.
$5.53
Spread vs growth
-274.5%
10Y implied EPS CAGR
87.1%
EPS terminal req.
$8.91
Spread vs growth
-143.5%
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
+36.2%
Start / end P/E
987.2x → 3032.4x
EPS bridge
0.04 → 0.02
Residual
-116.9%
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.