Real Estate / Real Estate ServicesHelsinki
$15.90
+0.20 (+1.27%)
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 92.0/100
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
38/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$127M
P/E
12.0x
↑EV/EBITDA
9.3x
↓ROE
6.9%
↑Gross Margin
98.5%
↑Debt/Equity
0.33
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+21.1%
FCF CAGR
+235.2%
FCF margin
18.4%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.1M · net income $10.7M · FCF $5.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $27.1M | $27.1M | $22.4M |
| Net Income | $10.7M | $10.7M | $51.6M |
| EBITDA | $17.7M | $17.7M | $68.6M |
| EPS | 1.47 | 1.47 | 6.46 |
| Gross Margin | 98.5% | 98.5% | 98.8% |
| Operating Margin | 36.5% | 36.5% | 38.3% |
| Net Margin | 39.5% | 39.5% | 230.3% |
| Balance Sheet | |||
| Debt/Equity | 0.33 | 0.33 | 0.41 |
| Current Ratio | 1.37 | 1.37 | — |
| Cash Flow | |||
| Free Cash Flow | $5.0M | $5.0M | $1.5M |
| Returns | |||
| ROE | 6.9% | 6.9% | 39.3% |
| Valuation | |||
| P/E | 12.05 | 12.05 | — |
| EV/EBITDA | 9.34 | 9.34 | — |
| P/B | 0.74 | 0.74 | — |
| Growth & Yield | |||
| Revenue Growth | 21.1% | 21.1% | — |
| EPS Growth | -77.2% | -77.2% | — |
| Dividend Yield | 0.7% | 0.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.4%
EPS terminal req.
$1.41
Spread vs growth
-75.9%
5Y implied EPS CAGR
3.0%
EPS terminal req.
$1.71
Spread vs growth
-80.3%
10Y implied EPS CAGR
6.5%
EPS terminal req.
$2.75
Spread vs growth
-83.7%
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
+0.3%
Start / end P/E
2.5x → 10.8x
EPS bridge
6.46 → 1.47
Residual
-261.0%
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.