Industrials / Consulting ServicesHelsinki
$14.92
-0.24 (-1.58%)
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 $25.7M · quality 82.3/100
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
41/100
C
Piotroski
6/9
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
$353M
P/E
21.6x
↑EV/EBITDA
11.4x
↑ROE
5.2%
↓Gross Margin
63.7%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.0%
FCF CAGR
-4.5%
FCF margin
18.1%
FCF / Net income
2.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $152.7M · net income $13.6M · FCF $27.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $152.7M | $152.7M | $150.4M | $155.9M | $167.5M |
| Net Income | $13.6M | $13.6M | $12.2M | $17.6M | $17.4M |
| EBITDA | $43.5M | $43.5M | $45.5M | $49.8M | $49.0M |
| EPS | 0.57 | 0.57 | 0.51 | 0.73 | 0.72 |
| Gross Margin | 63.7% | 63.7% | 64.6% | 66.0% | 67.9% |
| Operating Margin | 16.6% | 16.6% | 17.0% | 19.5% | 21.3% |
| Net Margin | 8.9% | 8.9% | 8.1% | 11.3% | 10.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.59 | 0.55 | 0.52 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.6M | $27.6M | $23.1M | $25.7M | $31.6M |
| Returns | |||||
| ROE | 5.2% | 5.2% | 4.6% | 6.2% | 5.9% |
| Valuation | |||||
| P/E | 21.62 | 21.62 | 35.29 | 25.89 | 30.42 |
| EV/EBITDA | 11.41 | 11.41 | 12.52 | 11.88 | 13.43 |
| P/B | 1.34 | 1.34 | 1.62 | 1.60 | 1.79 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | -3.5% | -6.9% | — |
| EPS Growth | 11.8% | 11.8% | -30.1% | 1.4% | — |
| Dividend Yield | 6.6% | 6.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
32.4%
EPS terminal req.
$1.32
Spread vs growth
-20.7%
5Y implied EPS CAGR
23.0%
EPS terminal req.
$1.60
Spread vs growth
-11.2%
10Y implied EPS CAGR
16.3%
EPS terminal req.
$2.58
Spread vs growth
-4.5%
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
-5.6%
Start / end P/E
33.3x → 26.2x
EPS bridge
0.51 → 0.57
Residual
-2.5%
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.