Technology / Information Technology ServicesHelsinki
$5.90
-0.08 (-1.34%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.9M · quality 77.7/100
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
43/100
C
Piotroski
3/9
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
$157M
P/E
12.3x
↓EV/EBITDA
7.3x
↓ROE
13.7%
↑Gross Margin
24.3%
↓Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.3%
FCF CAGR
+2.6%
FCF margin
6.5%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $217.0M · net income $12.8M · FCF $14.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $217.0M | $217.0M | $205.7M | $192.1M | $170.8M |
| Net Income | $12.8M | $12.8M | $13.3M | $9.9M | $9.5M |
| EBITDA | $25.0M | $25.0M | $25.8M | $21.0M | $19.6M |
| EPS | 0.48 | 0.48 | 0.50 | 0.37 | 0.36 |
| Gross Margin | 24.3% | 24.3% | 25.8% | 24.1% | 23.1% |
| Operating Margin | 8.4% | 8.4% | 8.9% | 7.2% | 7.5% |
| Net Margin | 5.9% | 5.9% | 6.5% | 5.1% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.36 | 0.49 | 0.45 |
| Cash Flow | |||||
| Free Cash Flow | $14.1M | $14.1M | $24.8M | $16.9M | $13.1M |
| Returns | |||||
| ROE | 13.7% | 13.7% | 15.9% | 13.1% | 13.4% |
| Valuation | |||||
| P/E | 12.29 | 12.29 | 13.56 | 14.38 | 16.06 |
| EV/EBITDA | 7.30 | 7.30 | 7.51 | 7.92 | 8.69 |
| P/B | 1.70 | 1.70 | 2.17 | 1.88 | 2.15 |
| Growth & Yield | |||||
| Revenue Growth | 5.5% | 5.5% | 7.1% | 12.5% | — |
| EPS Growth | -4.0% | -4.0% | 35.1% | 2.8% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.9%
EPS terminal req.
$0.52
Spread vs growth
-6.9%
5Y implied EPS CAGR
5.7%
EPS terminal req.
$0.63
Spread vs growth
-9.7%
10Y implied EPS CAGR
7.8%
EPS terminal req.
$1.02
Spread vs growth
-11.8%
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
-15.1%
Start / end P/E
14.4x → 12.3x
EPS bridge
0.50 → 0.48
Residual
+0.6%
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.