Real Estate / Real Estate ServicesHelsinki
$77.00
+0.50 (+0.65%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
29/100
D
Piotroski
4/9
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
$75M
P/E
34.2x
↑EV/EBITDA
35.6x
↑ROE
-1.3%
↓Gross Margin
70.8%
↑Debt/Equity
1.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
-0.1%
FCF margin
14.9%
FCF / Net income
-1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.2M · net income $-1.5M · FCF $2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.2M | $19.2M | $20.1M | $16.8M | $14.0M |
| Net Income | $-1.5M | $-1.5M | $-14.6M | $-10.8M | $30.9M |
| EBITDA | $6.1M | $6.1M | $-4.8M | $-7.6M | $34.7M |
| EPS | -1.51 | -1.51 | -14.81 | -10.91 | 34.16 |
| Gross Margin | 70.8% | 70.8% | 72.3% | 70.4% | 70.6% |
| Operating Margin | 54.1% | 54.1% | 52.9% | 53.2% | 54.5% |
| Net Margin | -7.7% | -7.7% | -72.7% | -64.0% | 221.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.27 | 1.27 | 1.23 | 1.11 | 0.97 |
| Current Ratio | 2.00 | 2.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.9M | $2.9M | $224000.00 | $3.7M | $2.9M |
| Returns | |||||
| ROE | -1.3% | -1.3% | -12.2% | -8.0% | 20.9% |
| Valuation | |||||
| P/E | 34.22 | 34.22 | — | — | 3.43 |
| EV/EBITDA | 35.57 | 35.57 | — | — | 6.74 |
| P/B | 0.64 | 0.64 | 0.68 | 0.58 | 0.72 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | 19.5% | 20.5% | — |
| EPS Growth | 89.8% | 89.8% | -35.7% | -131.9% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-4.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-14.81 → -1.51
Residual
-6.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.