Communication Services / PublishingHelsinki
$14.15
+0.05 (+0.35%)
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 $69.3M · quality 80.7/100
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
49/100
C
Piotroski
8/9
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
$1.2B
P/E
19.7x
↑EV/EBITDA
13.9x
↑ROE
22.3%
↑Gross Margin
89.6%
↑Debt/Equity
0.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
+3.4%
FCF margin
23.7%
FCF / Net income
1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $327.1M · net income $55.4M · FCF $77.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $327.1M | $327.1M | $312.7M | $304.9M | $308.7M |
| Net Income | $55.4M | $55.4M | $52.3M | $56.3M | $71.9M |
| EBITDA | $95.3M | $95.3M | $92.9M | $92.3M | $105.3M |
| EPS | 0.66 | 0.66 | 0.62 | 0.67 | 0.86 |
| Gross Margin | 89.6% | 89.6% | 88.9% | 88.5% | 87.8% |
| Operating Margin | 23.9% | 23.9% | 23.5% | 23.6% | 23.6% |
| Net Margin | 16.9% | 16.9% | 16.7% | 18.5% | 23.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.78 | 0.90 | 0.84 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $77.6M | $77.6M | $69.3M | $53.7M | $70.2M |
| Returns | |||||
| ROE | 22.3% | 22.3% | 22.5% | 25.6% | 35.2% |
| Valuation | |||||
| P/E | 19.65 | 19.65 | 17.98 | 14.51 | 10.86 |
| EV/EBITDA | 13.86 | 13.86 | 11.59 | 10.39 | 8.78 |
| P/B | 4.81 | 4.81 | 4.03 | 3.69 | 3.82 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 2.6% | -1.2% | — |
| EPS Growth | 6.5% | 6.5% | -7.5% | -22.1% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.9%
EPS terminal req.
$1.26
Spread vs growth
-17.5%
5Y implied EPS CAGR
18.1%
EPS terminal req.
$1.52
Spread vs growth
-11.7%
10Y implied EPS CAGR
14.0%
EPS terminal req.
$2.45
Spread vs growth
-7.5%
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
+20.8%
Start / end P/E
19.4x → 21.4x
EPS bridge
0.62 → 0.66
Residual
+0.7%
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.