Technology / Information Technology ServicesOslo
$6.50
+0.00 (+0.00%)
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 $63.3M · quality 65.0/100
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
28/100
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
$528M
P/E
25.0x
↑EV/EBITDA
8.2x
↓ROE
50.7%
↑Gross Margin
26.0%
↓Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.7%
FCF CAGR
-12.2%
FCF margin
5.8%
FCF / Net income
2.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $844.3M · net income $23.0M · FCF $49.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $844.3M | $844.3M | $848.8M | $871.6M | $735.8M |
| Net Income | $23.0M | $23.0M | $35.0M | $56.7M | $51.0M |
| EBITDA | $66.6M | $66.6M | $82.4M | $110.6M | $110.5M |
| EPS | 0.28 | 0.28 | 0.43 | 0.70 | 0.63 |
| Gross Margin | 26.0% | 26.0% | 27.1% | 29.9% | 33.2% |
| Operating Margin | 4.4% | 4.4% | 6.2% | 9.0% | 10.5% |
| Net Margin | 2.7% | 2.7% | 4.1% | 6.5% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.45 | 1.72 | 0.60 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $49.3M | $49.3M | $63.3M | $75.9M | $73.0M |
| Returns | |||||
| ROE | 50.7% | 50.7% | 74.2% | 118.4% | 103.1% |
| Valuation | |||||
| P/E | 25.00 | 25.00 | 20.70 | 18.50 | 21.83 |
| EV/EBITDA | 8.20 | 8.20 | 9.09 | 9.92 | 10.07 |
| P/B | 11.71 | 11.71 | 15.28 | 21.93 | 22.52 |
| Growth & Yield | |||||
| Revenue Growth | -0.5% | -0.5% | -2.6% | 18.4% | — |
| EPS Growth | -34.9% | -34.9% | -38.6% | 11.1% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.2%
EPS terminal req.
$0.58
Spread vs growth
-62.1%
5Y implied EPS CAGR
20.0%
EPS terminal req.
$0.70
Spread vs growth
-54.9%
10Y implied EPS CAGR
14.9%
EPS terminal req.
$1.12
Spread vs growth
-49.8%
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
-26.2%
Start / end P/E
21.9x → 23.2x
EPS bridge
0.43 → 0.28
Residual
-2.2%
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.