Consumer Cyclical / Auto PartsNasdaqCM
$43.55
+0.00 (+0.00%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $41.1M · quality 50.3/100
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
25/100
D
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
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
18.3%
↑Gross Margin
42.2%
↑Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+23.3%
FCF CAGR
+44.6%
FCF margin
13.2%
FCF / Net income
1.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $476.2M · net income $51.2M · FCF $62.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $476.2M | $476.2M | $420.4M | $396.3M | $324.0M | $259.3M | $158.9M | $129.9M | $109.9M |
| Net Income | $51.2M | $51.2M | $45.5M | $52.8M | $41.4M | $31.6M | $18.3M | $14.0M | $8.7M |
| EPS | 1.85 | 1.85 | 1.65 | 1.91 | 1.50 | 1.14 | 0.66 | 0.51 | — |
| Gross Margin | 42.2% | 42.2% | 42.2% | 41.0% | 39.4% | 35.7% | 34.0% | 33.5% | 30.4% |
| Operating Margin | 13.2% | 13.2% | 14.1% | 16.9% | 16.6% | 15.5% | 14.7% | 13.2% | 10.7% |
| Net Margin | 10.8% | 10.8% | 10.8% | 13.3% | 12.8% | 12.2% | 11.5% | 10.8% | 7.9% |
| Balance Sheet | |||||||||
| Debt/Equity | — | — | — | — | — | 0.01 | 0.12 | 0.02 | — |
| Cash Flow | |||||||||
| Free Cash Flow | $62.9M | $62.9M | $41.1M | $31.0M | $4.1M | $11.5M | $16.7M | $9.4M | $4.8M |
| Returns | |||||||||
| ROE | 18.3% | 18.3% | 20.2% | 29.3% | 33.2% | 37.4% | 34.2% | 39.9% | 41.9% |
| Growth & Yield | |||||||||
| Revenue Growth | 13.3% | 13.3% | 6.1% | 22.3% | 25.0% | 63.1% | 22.3% | 18.2% | — |
| EPS Growth | 12.1% | 12.1% | -13.6% | 27.3% | 31.6% | 72.7% | 29.4% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.8%
EPS terminal req.
$3.86
Spread vs growth
-15.7%
5Y implied EPS CAGR
20.4%
EPS terminal req.
$4.68
Spread vs growth
-8.3%
10Y implied EPS CAGR
15.1%
EPS terminal req.
$7.53
Spread vs growth
-2.9%
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.
Unavailable: positive start/end prices are required.