Industrials / Engineering & ConstructionStockholm
$46.20
+0.20 (+0.42%)
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 20%
FCF escenarios
weak_data · normalized FCF $75.1M · quality 54.3/100
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
59/100
C
Piotroski
7/9
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
$2.1B
P/E
14.3x
↓EV/EBITDA
8.8x
↓ROE
21.2%
↑Gross Margin
6.6%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
—
FCF margin
5.2%
FCF / Net income
2.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.12B · net income $126.2M · FCF $267.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.12B | $5.12B | $4.75B | $4.87B | $3.96B |
| Net Income | $126.2M | $126.2M | $53.5M | $-164.8M | $-93.4M |
| EBITDA | $232.7M | $232.7M | $166.2M | $-98.9M | $-54.6M |
| EPS | — | — | 1.18 | -5.11 | -4.82 |
| Gross Margin | 6.6% | 6.6% | 5.4% | -0.3% | 0.4% |
| Operating Margin | 3.2% | 3.2% | 1.8% | -3.6% | -2.6% |
| Net Margin | 2.5% | 2.5% | 1.1% | -3.4% | -2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.41 | 0.58 | 0.92 |
| Current Ratio | 0.95 | 0.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $267.5M | $267.5M | $75.1M | $-137.2M | $-77.2M |
| Returns | |||||
| ROE | 21.2% | 21.2% | 10.9% | -37.7% | -29.1% |
| Valuation | |||||
| P/E | 14.35 | 14.35 | 11.91 | — | — |
| EV/EBITDA | 8.75 | 8.75 | 4.82 | — | — |
| P/B | 3.53 | 3.53 | 1.30 | 1.04 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | 7.6% | 7.6% | -2.3% | 23.0% | — |
| EPS Growth | — | — | 123.1% | -6.0% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+107.5%
Start / end P/E
n/dx → n/dx
EPS bridge
1.18 → n/d
Residual
+106.0%
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.