Industrials / AirlinesHelsinki
$4.35
+0.11 (+2.64%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $192.9M · quality 49.3/100
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
51/100
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
$892M
P/E
14.5x
↓EV/EBITDA
4.8x
↓ROE
2.9%
↓Gross Margin
9.2%
↓Debt/Equity
2.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.6%
FCF CAGR
+4.1%
FCF margin
6.2%
FCF / Net income
10.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.11B · net income $18.4M · FCF $192.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.11B | $3.11B | $3.05B | $2.99B | $2.36B |
| Net Income | $18.4M | $18.4M | $37.0M | $254.3M | $-476.2M |
| EBITDA | $442.5M | $442.5M | $472.7M | $568.4M | $54.6M |
| EPS | 0.09 | 0.09 | 0.18 | 2.19 | -6.00 |
| Gross Margin | 9.2% | 9.2% | 10.9% | 12.5% | -2.6% |
| Operating Margin | 2.1% | 2.1% | 3.8% | 6.9% | -8.5% |
| Net Margin | 0.6% | 0.6% | 1.2% | 8.5% | -20.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.80 | 2.80 | 2.97 | 3.51 | 6.40 |
| Current Ratio | 1.19 | 1.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $192.9M | $192.9M | $379.1M | $68.1M | $171.0M |
| Returns | |||||
| ROE | 2.9% | 2.9% | 5.9% | 44.1% | -115.9% |
| Valuation | |||||
| P/E | 14.51 | 14.51 | 13.01 | 1.77 | — |
| EV/EBITDA | 4.85 | 4.85 | 4.50 | 3.97 | 44.71 |
| P/B | 1.40 | 1.40 | 0.76 | 0.65 | 1.46 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | 2.0% | 26.8% | — |
| EPS Growth | -50.0% | -50.0% | -91.8% | 136.5% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
62.5%
EPS terminal req.
$0.39
Spread vs growth
-112.5%
5Y implied EPS CAGR
39.0%
EPS terminal req.
$0.47
Spread vs growth
-89.0%
10Y implied EPS CAGR
23.7%
EPS terminal req.
$0.75
Spread vs growth
-73.7%
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
+50.1%
Start / end P/E
16.4x → 48.4x
EPS bridge
0.18 → 0.09
Residual
-97.7%
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.