Industrials / Engineering & ConstructionBSE
$33.95
+1.25 (+3.82%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-154.1M · 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
11/100
F
Piotroski
1/9
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
$558M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.3%
↓Gross Margin
N/A
•Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
272.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.9M · FCF $-802.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $2.2M | — | — |
| Net Income | $-2.9M | $-2.9M | $353.5M | $144000.00 | $-805000.00 |
| EBITDA | $-1.0M | $-1.0M | $354.1M | $1.3M | $1.1M |
| EPS | -0.23 | -0.23 | 53.74 | 0.01 | -0.09 |
| Operating Margin | — | — | -86.0% | — | — |
| Net Margin | — | — | 16066.0% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.63 | 4.30 | 57.48 |
| Cash Flow | |||||
| Free Cash Flow | $-802.3M | $-802.3M | $-154.1M | $1.4M | $-220000.00 |
| Returns | |||||
| ROE | -0.3% | -0.3% | 70.4% | 0.4% | -29.6% |
| Valuation | |||||
| P/E | — | — | 1.36 | 3619.70 | — |
| EV/EBITDA | — | — | 2.94 | 476.85 | 480.10 |
| P/B | 0.43 | 0.43 | 1.50 | 13.72 | 132.31 |
| Growth & Yield | |||||
| EPS Growth | -100.4% | -100.4% | 422683.4% | 114.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.9%
Start / end P/E
n/dx → n/dx
EPS bridge
53.74 → -0.23
Residual
-36.9%
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.