Real Estate / Real Estate ServicesOslo
$46.00
-4.00 (-8.00%)
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 32.0/100
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
40/100
C
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
$398M
P/E
9.4x
↓EV/EBITDA
11.1x
↓ROE
7.1%
↑Gross Margin
N/A
•Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.0%
FCF CAGR
+8.6%
FCF margin
75.1%
FCF / Net income
1.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $105.6M · net income $45.8M · FCF $79.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $105.6M | $105.6M | $96.4M | $91.3M | $69.5M |
| Net Income | $45.8M | $45.8M | $55.3M | $29.0M | $47.0M |
| EBITDA | $98.2M | $98.2M | $103.5M | $69.9M | $74.1M |
| EPS | — | — | 6.40 | 4.30 | 6.98 |
| Gross Margin | — | — | — | 100.6% | 101.6% |
| Operating Margin | 69.6% | 69.6% | 72.4% | 72.2% | 65.6% |
| Net Margin | 43.4% | 43.4% | 57.4% | 31.7% | 67.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.20 | 1.20 | 1.17 | 1.52 | 1.54 |
| Current Ratio | 1.61 | 1.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $79.3M | $79.3M | $79.2M | $64.5M | $61.9M |
| Returns | |||||
| ROE | 7.1% | 7.1% | 9.0% | 6.4% | 11.6% |
| Valuation | |||||
| P/E | 9.43 | 9.43 | 7.66 | 11.02 | 7.16 |
| EV/EBITDA | 11.12 | 11.12 | 10.27 | 13.73 | 12.38 |
| P/B | 0.62 | 0.62 | 0.69 | 0.70 | 0.83 |
| Growth & Yield | |||||
| Revenue Growth | 9.5% | 9.5% | 5.6% | 31.3% | — |
| EPS Growth | — | — | 48.8% | -38.4% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-8.4%
Start / end P/E
n/dx → n/dx
EPS bridge
6.40 → n/d
Residual
-12.4%
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.