Energy / Oil & Gas Equipment & ServicesNYSE
$41.75
+0.11 (+0.26%)
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 24%
FCF escenarios
weak_data · normalized FCF $-49.5M · quality 33.7/100
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
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
10.9x
↓EV/EBITDA
6.9x
↓ROE
12.2%
↑Gross Margin
66.8%
↑Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
+13.3%
FCF CAGR
—
FCF margin
3.8%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.49B · net income $129.1M · FCF $56.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $1.49B | $1.49B | $1.42B | $1.30B | $1.19B | $1.14B | — | $226.1M | $221.7M | $231.3M | $247.2M | $281.8M | $331.2M | $299.0M | $272.9M | $258.1M |
| Net Income | $129.1M | $129.1M | $94.8M | $-6.8M | $-15.8M | $-56.1M | — | $-3.6M | $13.9M | $-28.2M | $-8.0M | $8.7M | $17.1M | $18.7M | $7.8M | $2.1M |
| EBITDA | $272.8M | $272.8M | $222.8M | $145.0M | $124.3M | — | — | $34.3M | $67.6M | $-90.7M | $45.9M | $71.6M | $89.0M | $91.7M | — | — |
| EPS | 4.32 | 4.32 | 3.21 | -0.24 | -0.55 | 2.32 | — | -0.34 | 1.28 | -2.72 | -0.78 | 0.84 | 1.68 | 1.76 | -0.06 | — |
| Gross Margin | 66.8% | 66.8% | 62.4% | 60.3% | 16.2% | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 9.7% | 9.7% | 9.2% | 4.2% | 2.8% | — | — | -1.5% | 12.7% | -59.0% | -1.4% | 8.6% | 12.9% | 15.4% | 11.7% | 14.0% |
| Net Margin | 8.7% | 8.7% | 6.7% | -0.5% | -1.3% | -4.9% | — | -1.6% | 6.3% | -12.2% | -3.2% | 3.1% | 5.2% | 6.3% | 2.9% | 0.8% |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.86 | 0.86 | 1.07 | 1.02 | 0.86 | 0.59 | 1.21 | — | — | — | — | 0.56 | 0.61 | 0.64 | 1.01 | — |
| Current Ratio | 2.15 | 2.15 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $56.4M | $56.4M | $-78.0M | $-49.5M | $92.8M | — | — | $21.0M | $45.1M | $3.3M | $19.3M | $-15.6M | $-28.4M | — | — | — |
| Returns | ||||||||||||||||
| ROE | 12.2% | 12.2% | 10.6% | -0.8% | -1.9% | -6.2% | — | — | — | — | — | 1.8% | 3.7% | 4.3% | 2.8% | — |
| Valuation | ||||||||||||||||
| P/E | 10.87 | 10.87 | 11.19 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.87 | 6.87 | 7.95 | 9.90 | 12.33 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.18 | 1.18 | 1.19 | 0.94 | 1.29 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 5.3% | 5.3% | 9.1% | 9.5% | — | — | — | 2.0% | -4.2% | -6.4% | -12.3% | -14.9% | 10.8% | 9.5% | 5.7% | — |
| EPS Growth | 34.6% | 34.6% | 1437.5% | 56.4% | — | — | — | -126.6% | 147.1% | -248.7% | -192.9% | -50.0% | -4.5% | 3033.3% | — | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.0%
EPS terminal req.
$3.70
Spread vs growth
39.6%
5Y implied EPS CAGR
0.7%
EPS terminal req.
$4.48
Spread vs growth
33.8%
10Y implied EPS CAGR
5.3%
EPS terminal req.
$7.22
Spread vs growth
29.3%
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
+43.9%
Start / end P/E
9.1x → 9.7x
EPS bridge
3.21 → 4.32
Residual
+2.1%
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.