Industrials / Engineering & ConstructionHelsinki
$7.34
+0.04 (+0.55%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $31.1M · quality 76.3/100
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
35/100
D
Piotroski
2/9
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
$185M
P/E
19.8x
↑EV/EBITDA
7.0x
↓ROE
8.7%
↑Gross Margin
87.4%
↑Debt/Equity
0.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.1%
FCF CAGR
+5.7%
FCF margin
8.6%
FCF / Net income
2.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $361.4M · net income $10.6M · FCF $31.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $361.4M | $361.4M | $361.0M | $360.0M | $350.2M |
| Net Income | $10.6M | $10.6M | $10.4M | $16.6M | $18.2M |
| EBITDA | $36.6M | $36.6M | $37.4M | $44.2M | $44.0M |
| EPS | — | — | 0.41 | 0.66 | 0.73 |
| Gross Margin | 87.4% | 87.4% | 86.0% | 88.0% | 88.5% |
| Operating Margin | 5.0% | 5.0% | 5.1% | 7.1% | 7.9% |
| Net Margin | 2.9% | 2.9% | 2.9% | 4.6% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.84 | 0.84 | 0.81 | 0.76 | 0.85 |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $31.1M | $31.1M | $28.5M | $33.5M | $26.4M |
| Returns | |||||
| ROE | 8.7% | 8.7% | 8.8% | 14.6% | 17.1% |
| Valuation | |||||
| P/E | 19.84 | 19.84 | 25.12 | 20.61 | 20.14 |
| EV/EBITDA | 7.03 | 7.03 | 8.82 | 9.15 | 9.99 |
| P/B | 1.52 | 1.52 | 2.20 | 2.99 | 3.46 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | 0.3% | 2.8% | — |
| EPS Growth | — | — | -37.9% | -9.6% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-31.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.41 → n/d
Residual
-34.2%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.