Technology / Information Technology ServicesHelsinki
$10.88
-0.04 (-0.37%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $21.5M · 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
41/100
C
Piotroski
3/9
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
$177M
P/E
21.3x
↓EV/EBITDA
8.7x
↓ROE
8.4%
↑Gross Margin
29.3%
↓Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.5%
FCF CAGR
+0.6%
FCF margin
11.2%
FCF / Net income
2.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $191.4M · net income $9.2M · FCF $21.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $191.4M | $191.4M | $186.2M | $189.2M | $149.9M |
| Net Income | $9.2M | $9.2M | $16.3M | $17.9M | $12.0M |
| EBITDA | $21.3M | $21.3M | $29.8M | $31.0M | $22.6M |
| EPS | 0.58 | 0.58 | 1.02 | 1.15 | 0.78 |
| Gross Margin | 29.3% | 29.3% | 32.6% | 33.6% | 34.6% |
| Operating Margin | 6.9% | 6.9% | 10.8% | 11.9% | 12.2% |
| Net Margin | 4.8% | 4.8% | 8.8% | 9.5% | 8.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.21 | 0.29 | 0.27 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $21.5M | $21.5M | $35.7M | $17.3M | $21.1M |
| Returns | |||||
| ROE | 8.4% | 8.4% | 15.5% | 19.3% | 15.1% |
| Valuation | |||||
| P/E | 21.33 | 21.33 | 22.75 | 18.61 | 29.49 |
| EV/EBITDA | 8.71 | 8.71 | 11.23 | 10.39 | 14.67 |
| P/B | 1.58 | 1.58 | 3.52 | 3.59 | 4.47 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | -1.6% | 26.2% | — |
| EPS Growth | -43.1% | -43.1% | -11.3% | 47.4% | — |
| Dividend Yield | 4.5% | 4.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.5%
EPS terminal req.
$0.97
Spread vs growth
-61.6%
5Y implied EPS CAGR
15.0%
EPS terminal req.
$1.17
Spread vs growth
-58.2%
10Y implied EPS CAGR
12.5%
EPS terminal req.
$1.88
Spread vs growth
-55.6%
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
-37.6%
Start / end P/E
18.5x → 18.8x
EPS bridge
1.02 → 0.58
Residual
-0.8%
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.