Consumer Cyclical / Internet RetailOslo
$7.14
-0.04 (-0.56%)
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 $654.0M · quality 66.7/100
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
13/100
F
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
$1.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-32.0%
↓Gross Margin
12.2%
↓Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.5%
FCF CAGR
-12.2%
FCF margin
4.1%
FCF / Net income
-0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.40B · net income $-660.0M · FCF $627.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.40B | $15.40B | $14.93B | $15.54B | $14.30B |
| Net Income | $-660.0M | $-660.0M | $-192.0M | $-1.04B | $-32.0M |
| EBITDA | $-141.0M | $-141.0M | $291.0M | $-579.7M | $258.6M |
| EPS | -3.76 | -3.76 | -1.10 | -5.92 | -0.31 |
| Gross Margin | 12.2% | 12.2% | 11.5% | 12.2% | 10.3% |
| Operating Margin | -0.1% | -0.1% | -0.4% | 0.6% | 0.0% |
| Net Margin | -4.3% | -4.3% | -1.3% | -6.7% | -0.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.51 | 0.52 | 0.45 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $627.0M | $627.0M | $910.0M | $654.0M | $925.0M |
| Returns | |||||
| ROE | -32.0% | -32.0% | -7.4% | -38.1% | -0.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 7.23 | — | 11.36 |
| P/B | 0.61 | 0.61 | 0.58 | 0.73 | 0.43 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | -3.9% | 8.7% | — |
| EPS Growth | -241.8% | -241.8% | 81.4% | -1809.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.10 → -3.76
Residual
-34.2%
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.