Real Estate / Real Estate ServicesHelsinki
$3.66
-0.04 (-1.08%)
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 57.0/100
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
36/100
D
Piotroski
5/9
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
$23M
P/E
5.9x
↓EV/EBITDA
6.0x
↓ROE
21.2%
↑Gross Margin
47.6%
↑Debt/Equity
0.71
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
—
FCF margin
12.3%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.4M · net income $4.3M · FCF $1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.4M | $8.4M | $10.0M | $6.9M | $7.6M |
| Net Income | $4.3M | $4.3M | $6.8M | $3.6M | $3.2M |
| EBITDA | $5.5M | $5.5M | $13.8M | $4.8M | $4.5M |
| EPS | — | — | 1.08 | 0.56 | 0.50 |
| Gross Margin | 47.6% | 47.6% | 50.3% | 25.3% | 38.2% |
| Operating Margin | 35.1% | 35.1% | 24.3% | 3.6% | 21.1% |
| Net Margin | 51.8% | 51.8% | 68.7% | 51.9% | 42.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.71 | 0.71 | 1.02 | 0.50 | 0.58 |
| Current Ratio | 1.82 | 1.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.0M | $1.0M | $2.0M | $82000.00 | $-559000.00 |
| Returns | |||||
| ROE | 21.2% | 21.2% | 17.9% | 10.6% | 10.0% |
| Valuation | |||||
| P/E | 5.90 | 5.90 | 5.02 | 9.32 | 10.40 |
| EV/EBITDA | 5.96 | 5.96 | 5.17 | 8.72 | 10.03 |
| P/B | 1.14 | 1.14 | 0.90 | 0.99 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | -15.9% | -15.9% | 45.5% | -9.8% | — |
| EPS Growth | — | — | 92.9% | 12.0% | — |
| Dividend Yield | 14.9% | 14.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.08 → n/d
Residual
-32.2%
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.