Industrials / Rental & Leasing ServicesLSE
$465.00
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $75.2M · quality 56.7/100
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
54/100
C
Piotroski
2/9
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
$1.1B
P/E
12.6x
↓EV/EBITDA
241.5x
↑ROE
7.5%
↑Gross Margin
22.0%
↓Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.4%
FCF CAGR
-68.8%
FCF margin
0.1%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.81B · net income $79.8M · FCF $2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.81B | $1.81B | $1.83B | $1.49B | $1.24B |
| Net Income | $79.8M | $79.8M | $125.0M | $139.2M | $101.5M |
| EBITDA | $443.5M | $443.5M | $445.1M | $396.5M | $365.3M |
| EPS | 0.35 | 0.35 | 0.54 | 0.59 | 0.40 |
| Gross Margin | 22.0% | 22.0% | 23.6% | 29.2% | 27.8% |
| Operating Margin | 9.1% | 9.1% | 11.1% | 14.9% | 12.3% |
| Net Margin | 4.4% | 4.4% | 6.8% | 9.3% | 8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.82 | 0.82 | 0.75 | 0.71 | 0.64 |
| Current Ratio | 0.95 | 0.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.2M | $2.2M | $92.5M | $75.2M | $73.9M |
| Returns | |||||
| ROE | 7.5% | 7.5% | 12.0% | 14.0% | 10.7% |
| Valuation | |||||
| P/E | 12.57 | 12.57 | 742.59 | 637.14 | 928.22 |
| EV/EBITDA | 241.53 | 241.53 | 210.12 | 225.35 | 259.52 |
| P/B | 99.97 | 99.97 | 88.91 | 89.15 | 99.51 |
| Growth & Yield | |||||
| Revenue Growth | -1.1% | -1.1% | 23.0% | 19.8% | — |
| EPS Growth | -35.4% | -35.4% | -8.0% | 45.3% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
390.8%
EPS terminal req.
$41.26
Spread vs growth
-426.2%
5Y implied EPS CAGR
169.8%
EPS terminal req.
$49.93
Spread vs growth
-205.2%
10Y implied EPS CAGR
72.3%
EPS terminal req.
$80.41
Spread vs growth
-107.7%
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
+40.0%
Start / end P/E
646.3x → 1343.8x
EPS bridge
0.54 → 0.35
Residual
-38.2%
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.