Industrials / Consulting ServicesStockholm
$190.00
+2.00 (+1.06%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $158.7M · quality 67.7/100
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
42/100
C
Piotroski
5/9
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
$3.7B
P/E
27.3x
↑EV/EBITDA
11.1x
↑ROE
9.2%
↑Gross Margin
42.7%
↑Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
+4.6%
FCF margin
5.9%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.70B · net income $133.6M · FCF $158.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.70B | $2.70B | $2.80B | $2.68B | $2.53B |
| Net Income | $133.6M | $133.6M | $386.5M | $214.8M | $198.4M |
| EBITDA | $341.3M | $341.3M | $644.2M | $455.8M | $423.0M |
| EPS | 6.89 | 6.89 | 19.93 | 11.08 | 10.24 |
| Gross Margin | 42.7% | 42.7% | 42.2% | 44.1% | 44.8% |
| Operating Margin | 7.4% | 7.4% | 10.6% | 10.7% | 12.0% |
| Net Margin | 4.9% | 4.9% | 13.8% | 8.0% | 7.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.36 | 0.35 | 0.30 |
| Current Ratio | 1.84 | 1.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $158.7M | $158.7M | $352.2M | $125.4M | $138.8M |
| Returns | |||||
| ROE | 9.2% | 9.2% | 23.2% | 16.5% | 16.3% |
| Valuation | |||||
| P/E | 27.26 | 27.26 | 13.85 | 25.72 | 29.39 |
| EV/EBITDA | 11.09 | 11.09 | 8.15 | 11.96 | 13.29 |
| P/B | 2.55 | 2.55 | 3.22 | 4.25 | 4.80 |
| Growth & Yield | |||||
| Revenue Growth | -3.5% | -3.5% | 4.4% | 6.1% | — |
| EPS Growth | -65.4% | -65.4% | 79.9% | 8.2% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
34.8%
EPS terminal req.
$16.86
Spread vs growth
-100.2%
5Y implied EPS CAGR
24.2%
EPS terminal req.
$20.40
Spread vs growth
-89.7%
10Y implied EPS CAGR
16.9%
EPS terminal req.
$32.85
Spread vs growth
-82.3%
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
-5.7%
Start / end P/E
10.4x → 27.6x
EPS bridge
19.93 → 6.89
Residual
-108.7%
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.