Industrials / Specialty Industrial MachineryBSE
$62.00
-0.11 (-0.18%)
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 34% · confianza 15%
FCF escenarios
weak_data · normalized FCF $5.0M · quality 31.7/100
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
15/100
F
Piotroski
3/9
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
$669M
P/E
N/A
•EV/EBITDA
12.3x
↑ROE
-2.2%
↓Gross Margin
42.2%
↑Debt/Equity
1.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-8.6%
FCF CAGR
—
FCF margin
-2.7%
FCF / Net income
3.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $879.4M · net income $-7.1M · FCF $-24.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $879.4M | $879.4M | $866.4M | $966.8M | $1.15B |
| Net Income | $-7.1M | $-7.1M | $-25.9M | $11.1M | $80.1M |
| EBITDA | $103.2M | $103.2M | $79.5M | $98.5M | $197.0M |
| EPS | — | — | -2.13 | 1.97 | 7.30 |
| Gross Margin | 42.2% | 42.2% | 42.3% | 25.9% | 29.5% |
| Operating Margin | 4.0% | 4.0% | 2.1% | 5.7% | 13.1% |
| Net Margin | -0.8% | -0.8% | -3.0% | 1.1% | 7.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.85 | 1.85 | 1.67 | 1.39 | 1.34 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-24.1M | $-24.1M | $5.0M | $7.4M | $30.6M |
| Returns | |||||
| ROE | -2.2% | -2.2% | -7.8% | 3.1% | 24.0% |
| Valuation | |||||
| P/E | — | — | — | 80.96 | 18.80 |
| EV/EBITDA | 12.27 | 12.27 | 19.94 | 22.47 | 9.76 |
| P/B | 2.07 | 2.07 | 3.11 | 4.86 | 4.44 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | -10.4% | -15.9% | — |
| EPS Growth | — | — | -208.1% | -73.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.13 → n/d
Residual
-27.8%
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.