Utilities / Utilities - RenewableOslo
$3.21
+0.06 (+1.87%)
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 18%
FCF escenarios
weak_data · normalized FCF $87.4M · quality 45.3/100
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
53/100
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
$266M
P/E
14.9x
↓EV/EBITDA
5.4x
↓ROE
11.1%
↑Gross Margin
63.5%
↑Debt/Equity
0.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+79.3%
FCF CAGR
—
FCF margin
6.8%
FCF / Net income
1.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.28B · net income $44.7M · FCF $87.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.28B | $1.28B | $1.06B | $659.3M | $221.7M |
| Net Income | $44.7M | $44.7M | $29.9M | $-23.7M | $-21.4M |
| EBITDA | $89.7M | $89.7M | $71.3M | $16.0M | $-24.1M |
| EPS | 0.54 | 0.54 | 0.37 | -0.33 | -0.30 |
| Gross Margin | 63.5% | 63.5% | 50.1% | 58.2% | 64.7% |
| Operating Margin | 3.8% | 3.8% | 6.0% | 1.6% | -13.1% |
| Net Margin | 3.5% | 3.5% | 2.8% | -3.6% | -9.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.86 | 0.86 | 0.64 | 0.76 | 0.60 |
| Current Ratio | 2.30 | 2.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $87.4M | $87.4M | $106.4M | $-56.6M | $-36.3M |
| Returns | |||||
| ROE | 11.1% | 11.1% | 9.4% | -8.3% | -6.9% |
| Valuation | |||||
| P/E | 14.86 | 14.86 | 13.11 | — | — |
| EV/EBITDA | 5.41 | 5.41 | 7.16 | 25.82 | — |
| P/B | 0.67 | 0.67 | 1.23 | 0.77 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | 20.5% | 20.5% | 60.9% | 197.4% | — |
| EPS Growth | 45.9% | 45.9% | 212.1% | -10.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.2%
EPS terminal req.
$0.28
Spread vs growth
65.1%
5Y implied EPS CAGR
-8.6%
EPS terminal req.
$0.34
Spread vs growth
54.5%
10Y implied EPS CAGR
0.3%
EPS terminal req.
$0.56
Spread vs growth
45.7%
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
-34.1%
Start / end P/E
13.4x → 6.1x
EPS bridge
0.37 → 0.54
Residual
-25.2%
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.