Industrials / Engineering & ConstructionNasdaqGM
$94.25
+3.41 (+3.75%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $70.7M · quality 71.7/100
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
46/100
C
Piotroski
5/9
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
$1.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
17.2%
↑Gross Margin
37.5%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2026 · 16 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
—
FCF margin
10.4%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $681.6M · net income $52.6M · FCF $70.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $681.6M | $681.6M | $681.6M | $565.8M | $510.1M | $429.1M | $353.8M | $443.1M | $272.3M | $273.4M | $208.9M | $108.1M | $85.5M | $93.4M | $107.2M | $77.9M |
| Net Income | $52.6M | $52.6M | $52.6M | $22.6M | $10.9M | $-8.4M | $-8.4M | $4.8M | $10.0M | $12.1M | $8.3M | $9.4M | $2.6M | $-17.3M | $1.8M | $2.7M |
| EBITDA | $62.8M | $62.8M | $64.4M | $49.2M | $40.4M | $11.4M | $8.5M | $24.8M | $19.0M | $17.8M | $14.8M | $8.8M | $3.2M | $-18.5M | $4.3M | $4.1M |
| EPS | 3.49 | 3.49 | 3.49 | 1.58 | 0.80 | -0.65 | -0.68 | 0.41 | 1.03 | 1.32 | 0.97 | 1.22 | 0.35 | -2.37 | 0.24 | 0.37 |
| Gross Margin | 37.5% | 37.5% | 37.5% | 35.8% | 35.2% | 33.5% | 38.4% | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.5% | 6.5% | 6.5% | 5.5% | 4.3% | -1.6% | -2.5% | 2.1% | 4.7% | 5.0% | 5.5% | 7.7% | 3.0% | -20.6% | 3.2% | 3.9% |
| Net Margin | 7.7% | 7.7% | 7.7% | 4.0% | 2.1% | -2.0% | -2.4% | 1.1% | 3.7% | 4.4% | 4.0% | 8.7% | 3.1% | -18.5% | 1.7% | 3.5% |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.15 | 0.15 | 0.23 | 0.46 | 0.57 | 0.68 | 0.48 | 0.78 | 0.49 | — | — | — | — | 0.21 | 0.00 | — |
| Current Ratio | — | — | 1.68 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $70.7M | $70.7M | $70.7M | $63.7M | $29.3M | $-169000.00 | $1.3M | $5.0M | $5.5M | $8.9M | $19.9M | — | — | — | — | — |
| Returns | ||||||||||||||||
| ROE | 17.2% | 17.2% | 17.2% | 9.6% | 5.5% | -4.7% | -4.7% | 2.9% | 7.0% | 17.2% | 16.6% | 31.0% | 13.0% | -99.7% | 5.3% | 8.5% |
| Valuation | ||||||||||||||||
| P/E | — | — | 25.34 | 24.42 | 24.60 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 22.10 | 11.85 | 8.87 | 30.83 | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 4.66 | 2.35 | 1.34 | 1.30 | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 20.5% | 20.5% | 20.5% | 10.9% | 18.9% | — | -20.2% | 62.8% | -0.4% | 30.8% | 93.3% | 26.4% | -8.5% | -12.8% | 37.6% | — |
| EPS Growth | 120.9% | 120.9% | 120.9% | 97.5% | 223.1% | — | -265.9% | -60.2% | -22.0% | 36.1% | -20.5% | 248.6% | 114.8% | -1087.5% | -35.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
33.8%
EPS terminal req.
$8.36
Spread vs growth
87.1%
5Y implied EPS CAGR
23.7%
EPS terminal req.
$10.12
Spread vs growth
97.2%
10Y implied EPS CAGR
16.7%
EPS terminal req.
$16.30
Spread vs growth
104.2%
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
+74.4%
Start / end P/E
15.5x → 27.0x
EPS bridge
3.49 → 3.49
Residual
-0.0%
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.