Industrials / Specialty Business ServicesHelsinki
$9.10
-0.06 (-0.66%)
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 $4.1M · quality 77.7/100
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
40/100
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
$35M
P/E
14.9x
↓EV/EBITDA
6.6x
↓ROE
14.0%
↑Gross Margin
88.4%
↑Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
-12.3%
FCF margin
8.0%
FCF / Net income
1.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $39.6M · net income $2.3M · FCF $3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $39.6M | $39.6M | $35.1M | $32.9M | $29.3M |
| Net Income | $2.3M | $2.3M | $2.4M | $1.8M | $2.0M |
| EBITDA | $6.3M | $6.3M | $5.9M | $5.0M | $5.0M |
| EPS | 0.61 | 0.61 | 0.61 | 0.45 | 0.53 |
| Gross Margin | 88.4% | 88.4% | 89.2% | 88.6% | 89.4% |
| Operating Margin | 7.5% | 7.5% | 8.4% | 7.5% | 9.0% |
| Net Margin | 5.8% | 5.8% | 6.7% | 5.4% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.49 | 0.36 | 0.60 |
| Current Ratio | 0.60 | 0.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.2M | $3.2M | $4.8M | $4.1M | $4.7M |
| Returns | |||||
| ROE | 14.0% | 14.0% | 14.9% | 12.2% | 15.1% |
| Valuation | |||||
| P/E | 14.92 | 14.92 | 14.39 | 23.44 | 19.81 |
| EV/EBITDA | 6.63 | 6.63 | 6.56 | 8.55 | 9.16 |
| P/B | 2.11 | 2.11 | 2.16 | 2.84 | 3.02 |
| Growth & Yield | |||||
| Revenue Growth | 12.9% | 12.9% | 6.7% | 12.3% | — |
| EPS Growth | 0.0% | 0.0% | 35.6% | -15.1% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.8%
EPS terminal req.
$0.81
Spread vs growth
-9.8%
5Y implied EPS CAGR
9.9%
EPS terminal req.
$0.98
Spread vs growth
-9.9%
10Y implied EPS CAGR
9.9%
EPS terminal req.
$1.57
Spread vs growth
-9.9%
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.
Total return
-14.3%
Start / end P/E
18.0x → 14.9x
EPS bridge
0.61 → 0.61
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.