Industrials / Building Products & EquipmentOslo
$20.80
+0.00 (+0.00%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $156.0M · quality 53.7/100
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
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
$1.5B
P/E
11.4x
↓EV/EBITDA
9.1x
↓ROE
10.6%
↑Gross Margin
49.5%
↑Debt/Equity
1.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.1%
FCF CAGR
-5.4%
FCF margin
6.6%
FCF / Net income
1.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.36B · net income $108.3M · FCF $156.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.36B | $2.36B | $2.17B | $2.23B | $2.51B |
| Net Income | $108.3M | $108.3M | $-258.6M | $61.0M | $429.8M |
| EBITDA | $299.8M | $299.8M | $-85.4M | $246.7M | $651.2M |
| EPS | — | — | -3.70 | 0.87 | 6.16 |
| Gross Margin | 49.5% | 49.5% | 51.2% | 50.9% | 47.1% |
| Operating Margin | 4.1% | 4.1% | 3.8% | 3.6% | 5.6% |
| Net Margin | 4.6% | 4.6% | -11.9% | 2.7% | 17.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.26 | 1.26 | 1.55 | 1.27 | 1.36 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $156.0M | $156.0M | $19.8M | $157.0M | $184.5M |
| Returns | |||||
| ROE | 10.6% | 10.6% | -28.3% | 5.4% | 39.9% |
| Valuation | |||||
| P/E | 11.37 | 11.37 | — | 23.10 | 4.70 |
| EV/EBITDA | 9.08 | 9.08 | — | 11.33 | 5.32 |
| P/B | 1.42 | 1.42 | 1.28 | 1.24 | 1.88 |
| Growth & Yield | |||||
| Revenue Growth | 8.4% | 8.4% | -2.6% | -11.1% | — |
| EPS Growth | — | — | -525.3% | -85.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+12.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.70 → n/d
Residual
+12.5%
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.