Consumer Cyclical / Furnishings, Fixtures & AppliancesHelsinki
$7.96
-0.02 (-0.31%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $28.9M · quality 54.0/100
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
49/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$630M
P/E
29.5x
↑EV/EBITDA
14.6x
↑ROE
44.8%
↑Gross Margin
52.2%
↑Debt/Equity
1.90
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+37.0%
FCF CAGR
+93.7%
FCF margin
17.2%
FCF / Net income
1.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $222.1M · net income $20.4M · FCF $38.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $222.1M | $222.1M | $162.1M |
| Net Income | $20.4M | $20.4M | $19.6M |
| EBITDA | $46.8M | $46.8M | $35.6M |
| EPS | 0.26 | 0.26 | 0.23 |
| Gross Margin | 52.2% | 52.2% | 51.1% |
| Operating Margin | 19.4% | 19.4% | 17.6% |
| Net Margin | 9.2% | 9.2% | 12.1% |
| Balance Sheet | |||
| Debt/Equity | 1.90 | 1.90 | 1.28 |
| Current Ratio | 2.31 | 2.31 | — |
| Cash Flow | |||
| Free Cash Flow | $38.1M | $38.1M | $19.7M |
| Returns | |||
| ROE | 44.8% | 44.8% | 34.5% |
| Valuation | |||
| P/E | 29.50 | 29.50 | — |
| EV/EBITDA | 14.56 | 14.56 | — |
| P/B | 13.50 | 13.50 | — |
| Growth & Yield | |||
| Revenue Growth | 37.0% | 37.0% | — |
| EPS Growth | 11.8% | 11.8% | — |
| Dividend Yield | 2.9% | 2.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
39.6%
EPS terminal req.
$0.71
Spread vs growth
-27.8%
5Y implied EPS CAGR
26.9%
EPS terminal req.
$0.86
Spread vs growth
-15.1%
10Y implied EPS CAGR
18.1%
EPS terminal req.
$1.38
Spread vs growth
-6.4%
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
-7.6%
Start / end P/E
38.3x → 30.6x
EPS bridge
0.23 → 0.26
Residual
-2.3%
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.