Real Estate / Real Estate ServicesStockholm
$5.40
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
24/100
D
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
12.6x
↑EV/EBITDA
74.2x
↑ROE
4.3%
↓Gross Margin
81.6%
↑Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.4%
FCF CAGR
-19.0%
FCF margin
30.7%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.9M · net income $2.7M · FCF $2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.9M | $7.9M | $7.7M | $7.4M | $6.9M |
| Net Income | $2.7M | $2.7M | $-4.2M | $-14.8M | $-2.8M |
| EBITDA | $5.3M | $5.3M | $-2.2M | $-8.9M | $-2.3M |
| EPS | — | — | -0.06 | -1.41 | -0.27 |
| Gross Margin | 81.6% | 81.6% | 81.3% | 82.0% | 81.9% |
| Operating Margin | 67.2% | 67.2% | 67.1% | 72.2% | 72.4% |
| Net Margin | 33.6% | 33.6% | -54.9% | -200.1% | -40.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.86 | 1.93 | 1.42 |
| Current Ratio | 7.97 | 7.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.4M | $2.4M | $3.7M | $3.6M | $4.6M |
| Returns | |||||
| ROE | 4.3% | 4.3% | -7.0% | -36.5% | -5.1% |
| Valuation | |||||
| P/E | 12.56 | 12.56 | — | — | — |
| EV/EBITDA | 74.19 | 74.19 | — | — | — |
| P/B | 5.77 | 5.77 | 3.10 | 7.73 | 13.87 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | 4.1% | 6.4% | — |
| EPS Growth | — | — | 95.7% | -427.7% | — |
| Dividend Yield | 6.0% | 6.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
-6.9%
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.