Energy / Oil & Gas Equipment & ServicesParis
$121.30
-1.10 (-0.90%)
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 $176.3M · quality 68.0/100
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
59/100
C
Piotroski
7/9
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
$873M
P/E
11.6x
↓EV/EBITDA
6.6x
↓ROE
6.3%
↑Gross Margin
32.7%
↑Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.9%
FCF CAGR
+46.5%
FCF margin
25.2%
FCF / Net income
3.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $71.1M · FCF $269.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.07B | $1.07B | $1.21B | $1.08B | $927.4M |
| Net Income | $71.1M | $71.1M | $49.8M | $12.9M | $43.1M |
| EBITDA | $276.9M | $276.9M | $267.6M | $199.3M | $259.9M |
| EPS | 9.85 | 9.85 | 6.93 | 2.00 | 6.00 |
| Gross Margin | 32.7% | 32.7% | 28.1% | 24.0% | 29.4% |
| Operating Margin | 21.7% | 21.7% | 16.7% | 11.2% | 16.8% |
| Net Margin | 6.6% | 6.6% | 4.1% | 1.2% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.94 | 0.94 | 1.13 | 1.27 | 1.23 |
| Current Ratio | 1.32 | 1.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $269.4M | $269.4M | $171.7M | $176.3M | $85.7M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 4.6% | 1.3% | 4.2% |
| Valuation | |||||
| P/E | 11.62 | 11.62 | 8.00 | 29.61 | 11.03 |
| EV/EBITDA | 6.63 | 6.63 | 5.12 | 7.24 | 5.66 |
| P/B | 0.78 | 0.78 | 0.37 | 0.42 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -11.6% | -11.6% | 12.6% | 16.0% | — |
| EPS Growth | 42.1% | 42.1% | 246.5% | -66.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.0%
EPS terminal req.
$10.76
Spread vs growth
39.1%
5Y implied EPS CAGR
5.7%
EPS terminal req.
$13.02
Spread vs growth
36.4%
10Y implied EPS CAGR
7.9%
EPS terminal req.
$20.97
Spread vs growth
34.3%
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
+121.6%
Start / end P/E
7.9x → 12.3x
EPS bridge
6.93 → 9.85
Residual
+23.5%
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.