Industrials / ConglomeratesHelsinki
$6.12
+0.12 (+2.00%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $14.6M · quality 37.3/100
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
44/100
C
Piotroski
6/9
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
$192M
P/E
10.2x
↓EV/EBITDA
6.3x
↓ROE
16.4%
↑Gross Margin
39.9%
↑Debt/Equity
1.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.8%
FCF CAGR
-33.7%
FCF margin
3.1%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $469.1M · net income $23.5M · FCF $14.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $469.1M | $469.1M | $459.5M | $536.4M | $560.7M |
| Net Income | $23.5M | $23.5M | $6.4M | $1.6M | $20.7M |
| EBITDA | $62.9M | $62.9M | $55.5M | $59.8M | $74.6M |
| EPS | 0.72 | 0.72 | 0.14 | -0.01 | 0.61 |
| Gross Margin | 39.9% | 39.9% | 41.4% | 36.9% | 40.7% |
| Operating Margin | 4.0% | 4.0% | 4.3% | 4.3% | 6.4% |
| Net Margin | 5.0% | 5.0% | 1.4% | 0.3% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.75 | 1.75 | 1.39 | 1.39 | 1.31 |
| Current Ratio | 1.97 | 1.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.6M | $14.6M | $-17.3M | $25.8M | $49.9M |
| Returns | |||||
| ROE | 16.4% | 16.4% | 3.9% | 1.2% | 14.4% |
| Valuation | |||||
| P/E | 10.20 | 10.20 | 35.86 | — | 13.57 |
| EV/EBITDA | 6.25 | 6.25 | 6.23 | 6.03 | 5.71 |
| P/B | 1.34 | 1.34 | 0.98 | 1.39 | 1.81 |
| Growth & Yield | |||||
| Revenue Growth | 2.1% | 2.1% | -14.3% | -4.3% | — |
| EPS Growth | 414.3% | 414.3% | 1500.0% | -101.6% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-9.0%
EPS terminal req.
$0.54
Spread vs growth
423.3%
5Y implied EPS CAGR
-1.8%
EPS terminal req.
$0.66
Spread vs growth
416.1%
10Y implied EPS CAGR
3.9%
EPS terminal req.
$1.06
Spread vs growth
410.4%
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
+20.5%
Start / end P/E
37.6x → 8.5x
EPS bridge
0.14 → 0.72
Residual
-320.6%
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.