Unknown / UnknownStuttgart
$0.86
+0.00 (+0.23%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $51.3M · quality 25.7/100
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
31/100
D
Piotroski
3/9
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
$0
P/E
8.7x
↓EV/EBITDA
N/A
•ROE
10.1%
↑Gross Margin
N/A
•Debt/Equity
1.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.5%
FCF CAGR
—
FCF margin
166.6%
FCF / Net income
5.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $190.5M · net income $60.7M · FCF $317.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $190.5M | $190.5M | $203.2M | $180.6M | $141.0M |
| Net Income | $60.7M | $60.7M | $78.8M | $75.4M | $67.4M |
| EPS | 0.09 | 0.09 | 0.12 | 0.13 | 0.11 |
| Net Margin | 31.9% | 31.9% | 38.8% | 41.7% | 47.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.72 | 1.72 | 0.78 | 0.57 | 0.46 |
| Cash Flow | |||||
| Free Cash Flow | $317.4M | $317.4M | $-535.1M | $51.3M | $-363.7M |
| Returns | |||||
| ROE | 10.1% | 10.1% | 13.5% | 13.9% | 15.2% |
| Valuation | |||||
| P/E | 8.68 | 8.68 | 5.92 | 4.53 | 5.41 |
| P/B | — | — | 0.80 | 0.65 | 0.81 |
| Growth & Yield | |||||
| Revenue Growth | -6.3% | -6.3% | 12.6% | 28.0% | — |
| EPS Growth | -25.0% | -25.0% | -7.7% | 18.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.4%
EPS terminal req.
$0.08
Spread vs growth
-19.6%
5Y implied EPS CAGR
0.5%
EPS terminal req.
$0.09
Spread vs growth
-25.5%
10Y implied EPS CAGR
5.1%
EPS terminal req.
$0.15
Spread vs growth
-30.1%
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
+16.9%
Start / end P/E
6.2x → 9.6x
EPS bridge
0.12 → 0.09
Residual
-14.0%
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.