Consumer Cyclical / Personal ServicesStockholm
$33.30
+0.50 (+1.52%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $48.0M · quality 63.7/100
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
46/100
C
Piotroski
4/9
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
$631M
P/E
18.9x
↑EV/EBITDA
9.7x
↑ROE
53.2%
↑Gross Margin
20.6%
↓Debt/Equity
1.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.3%
FCF CAGR
+36.7%
FCF margin
9.2%
FCF / Net income
1.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $597.2M · net income $33.0M · FCF $54.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $597.2M | $597.2M | $500.9M | $440.3M | $410.3M |
| Net Income | $33.0M | $33.0M | $26.2M | $15.1M | $23.5M |
| EBITDA | $71.3M | $71.3M | $56.6M | $40.5M | $45.7M |
| EPS | — | — | 1.38 | 0.74 | 1.20 |
| Gross Margin | 20.6% | 20.6% | 19.4% | 17.6% | 19.0% |
| Operating Margin | 7.8% | 7.8% | 7.3% | 5.0% | 7.9% |
| Net Margin | 5.5% | 5.5% | 5.2% | 3.4% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.33 | 1.33 | 1.27 | 1.41 | 1.03 |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $54.7M | $54.7M | $48.0M | $29.0M | $21.4M |
| Returns | |||||
| ROE | 53.2% | 53.2% | 48.8% | 31.8% | 50.4% |
| Valuation | |||||
| P/E | 18.92 | 18.92 | 13.55 | 20.41 | 12.08 |
| EV/EBITDA | 9.71 | 9.71 | 7.07 | 8.22 | 6.57 |
| P/B | 10.16 | 10.16 | 6.61 | 6.04 | 6.09 |
| Growth & Yield | |||||
| Revenue Growth | 19.2% | 19.2% | 13.8% | 7.3% | — |
| EPS Growth | — | — | 86.5% | -38.3% | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.8%
Start / end P/E
n/dx → n/dx
EPS bridge
1.38 → n/d
Residual
-2.1%
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.