Unknown / UnknownCboe UK
$18.60
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $119.7M · quality 67.7/100
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
53/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.2B
P/E
9.3x
↓EV/EBITDA
4.2x
↓ROE
21.6%
↑Gross Margin
34.3%
↑Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
+26.4%
FCF margin
8.0%
FCF / Net income
0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.29B · net income $126.4M · FCF $103.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $1.29B | $1.29B | $1.20B | $1.10B | $992.6M | $857.8M |
| Net Income | $126.4M | $126.4M | $120.7M | $98.1M | $73.6M | $51.0M |
| EBITDA | $273.2M | $273.2M | $251.4M | $212.4M | $175.8M | $129.8M |
| EPS | 2.01 | 2.01 | 1.91 | 1.53 | 1.14 | 0.77 |
| Gross Margin | 34.3% | 34.3% | 32.9% | 31.6% | 30.2% | 27.8% |
| Operating Margin | 16.4% | 16.4% | 14.7% | 13.2% | 10.1% | 7.5% |
| Net Margin | 9.8% | 9.8% | 10.0% | 9.0% | 7.4% | 5.9% |
| Balance Sheet | ||||||
| Debt/Equity | 0.86 | 0.86 | 0.92 | 0.94 | 1.07 | 1.45 |
| Cash Flow | ||||||
| Free Cash Flow | $103.0M | $103.0M | $119.7M | $121.9M | $130.3M | $40.4M |
| Returns | ||||||
| ROE | 21.6% | 21.6% | 21.8% | 20.7% | 16.7% | 12.7% |
| Valuation | ||||||
| P/E | 9.25 | 9.25 | 3.23 | 4.03 | 5.40 | 8.00 |
| EV/EBITDA | 4.21 | 4.21 | 1.48 | 1.60 | 2.35 | 4.07 |
| P/B | 2.12 | 2.12 | 0.75 | 0.82 | 0.91 | 1.01 |
| Growth & Yield | ||||||
| Revenue Growth | 6.8% | 6.8% | 9.9% | 10.4% | — | — |
| EPS Growth | 5.2% | 5.2% | 24.8% | 34.2% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.4%
EPS terminal req.
$1.65
Spread vs growth
11.6%
5Y implied EPS CAGR
-0.1%
EPS terminal req.
$2.00
Spread vs growth
5.4%
10Y implied EPS CAGR
4.8%
EPS terminal req.
$3.22
Spread vs growth
0.4%
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
+201.9%
Start / end P/E
3.2x → 9.3x
EPS bridge
1.91 → 2.01
Residual
+9.8%
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.