Consumer Cyclical / Auto & Truck DealershipsLSE
$71.20
+0.20 (+0.28%)
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 $40.6M · quality 77.3/100
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
52/100
C
Piotroski
5/9
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
$218M
P/E
17.8x
↑EV/EBITDA
282.8x
↑ROE
4.1%
↓Gross Margin
11.2%
↓Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
-11.9%
FCF margin
0.8%
FCF / Net income
2.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.83B · net income $14.6M · FCF $40.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.83B | $4.83B | $4.76B | $4.69B | $4.01B |
| Net Income | $14.6M | $14.6M | $18.1M | $25.7M | $25.5M |
| EBITDA | $86.4M | $86.4M | $87.9M | $93.6M | $74.5M |
| EPS | 0.04 | 0.04 | — | 0.07 | 0.07 |
| Gross Margin | 11.2% | 11.2% | 11.2% | 11.0% | 11.2% |
| Operating Margin | 0.9% | 0.9% | 1.1% | 1.2% | 1.1% |
| Net Margin | 0.3% | 0.3% | 0.4% | 0.5% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.65 | 0.59 | 0.70 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.6M | $40.6M | $39.7M | $57.0M | $59.4M |
| Returns | |||||
| ROE | 4.1% | 4.1% | 5.1% | 7.3% | 7.5% |
| Valuation | |||||
| P/E | 17.80 | 17.80 | — | 949.37 | 877.49 |
| EV/EBITDA | 282.82 | 282.82 | 201.58 | 262.42 | 302.91 |
| P/B | 67.87 | 67.87 | 49.13 | 69.10 | 65.67 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | 1.7% | 16.7% | — |
| EPS Growth | — | — | — | 1.3% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
428.1%
EPS terminal req.
$6.32
Spread vs growth
-426.6%
5Y implied EPS CAGR
182.0%
EPS terminal req.
$7.64
Spread vs growth
-180.5%
10Y implied EPS CAGR
76.1%
EPS terminal req.
$12.31
Spread vs growth
-74.6%
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
+13.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 0.04
Residual
+10.4%
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.