Industrials / Engineering & ConstructionHelsinki
$10.80
+0.20 (+1.89%)
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 $10.4M · quality 71.3/100
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
47/100
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
$86M
P/E
12.1x
↓EV/EBITDA
6.5x
↓ROE
15.1%
↑Gross Margin
28.6%
↑Debt/Equity
0.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
-4.1%
FCF margin
4.2%
FCF / Net income
2.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $336.2M · net income $6.8M · FCF $14.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $336.2M | $336.2M | $326.7M | $320.6M | $305.2M |
| Net Income | $6.8M | $6.8M | $7.1M | $9.0M | $8.5M |
| EBITDA | $12.8M | $12.8M | $14.2M | $15.9M | $14.6M |
| EPS | 0.84 | 0.84 | 0.88 | 1.11 | 1.06 |
| Gross Margin | 28.6% | 28.6% | 30.3% | 29.3% | 29.8% |
| Operating Margin | 2.7% | 2.7% | 3.0% | 3.6% | 3.6% |
| Net Margin | 2.0% | 2.0% | 2.2% | 2.8% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.31 | 0.31 | 0.39 | 0.49 | 0.68 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.1M | $14.1M | $3.4M | $10.4M | $15.9M |
| Returns | |||||
| ROE | 15.1% | 15.1% | 16.4% | 21.9% | 23.5% |
| Valuation | |||||
| P/E | 12.13 | 12.13 | 11.93 | 10.45 | 10.38 |
| EV/EBITDA | 6.46 | 6.46 | 6.18 | 5.85 | 6.29 |
| P/B | 1.94 | 1.94 | 1.95 | 2.29 | 2.44 |
| Growth & Yield | |||||
| Revenue Growth | 2.9% | 2.9% | 1.9% | 5.0% | — |
| EPS Growth | -4.5% | -4.5% | -20.7% | 4.7% | — |
| Dividend Yield | 6.8% | 6.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
4.5%
EPS terminal req.
$0.96
Spread vs growth
-9.0%
5Y implied EPS CAGR
6.7%
EPS terminal req.
$1.16
Spread vs growth
-11.2%
10Y implied EPS CAGR
8.3%
EPS terminal req.
$1.87
Spread vs growth
-12.9%
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
+10.1%
Start / end P/E
11.9x → 12.9x
EPS bridge
0.88 → 0.84
Residual
-0.4%
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.