Technology / Electronic ComponentsStockholm
$173.80
+2.60 (+1.50%)
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 32% · confianza 21%
FCF escenarios
weak_data · normalized FCF $302.0M · quality 41.7/100
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
60/100
B
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
$10.9B
P/E
26.9x
↑EV/EBITDA
15.1x
↑ROE
13.6%
↑Gross Margin
44.7%
↑Debt/Equity
1.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.3%
FCF CAGR
—
FCF margin
5.2%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.03B · net income $246.0M · FCF $315.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.03B | $6.03B | $4.85B | $4.14B | $3.55B |
| Net Income | $246.0M | $246.0M | $111.0M | $214.0M | $121.0M |
| EBITDA | $641.0M | $641.0M | $423.0M | $450.0M | $297.0M |
| EPS | 5.38 | 5.38 | 2.54 | 5.31 | 3.30 |
| Gross Margin | 44.7% | 44.7% | 42.2% | 44.5% | 43.1% |
| Operating Margin | 5.6% | 5.6% | 3.5% | 7.5% | 4.8% |
| Net Margin | 4.1% | 4.1% | 2.3% | 5.2% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.16 | 1.16 | 0.68 | 0.51 | 0.78 |
| Current Ratio | 1.83 | 1.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $315.0M | $315.0M | $302.0M | $28.0M | $-35.0M |
| Returns | |||||
| ROE | 13.6% | 13.6% | 7.5% | 15.9% | 13.5% |
| Valuation | |||||
| P/E | 26.93 | 26.93 | 30.91 | 15.07 | 16.30 |
| EV/EBITDA | 15.10 | 15.10 | 9.86 | 7.95 | 8.54 |
| P/B | 4.45 | 4.45 | 2.32 | 2.40 | 2.20 |
| Growth & Yield | |||||
| Revenue Growth | 24.2% | 24.2% | 17.1% | 16.7% | — |
| EPS Growth | 111.8% | 111.8% | -52.2% | 60.9% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
42.1%
EPS terminal req.
$15.42
Spread vs growth
69.8%
5Y implied EPS CAGR
28.2%
EPS terminal req.
$18.66
Spread vs growth
83.6%
10Y implied EPS CAGR
18.8%
EPS terminal req.
$30.05
Spread vs growth
93.0%
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
+118.9%
Start / end P/E
31.9x → 32.8x
EPS bridge
2.54 → 5.38
Residual
+3.3%
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.