Industrials / Engineering & ConstructionHelsinki
$20.90
+0.10 (+0.48%)
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 33% · confianza 18%
FCF escenarios
weak_data · normalized FCF $22.7M · quality 37.3/100
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
48/100
C
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
$186M
P/E
26.5x
↑EV/EBITDA
12.2x
↑ROE
14.0%
↑Gross Margin
27.9%
↑Debt/Equity
1.21
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.8%
FCF CAGR
+199.4%
FCF margin
11.6%
FCF / Net income
5.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $315.2M · net income $6.3M · FCF $36.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $315.2M | $315.2M | $275.5M | $320.0M | $273.9M |
| Net Income | $6.3M | $6.3M | $4.4M | $3.7M | $5.8M |
| EBITDA | $18.1M | $18.1M | $14.8M | $13.6M | $12.8M |
| EPS | 0.71 | 0.71 | 0.49 | 0.44 | 0.63 |
| Gross Margin | 27.9% | 27.9% | 26.1% | 21.5% | 20.9% |
| Operating Margin | 2.9% | 2.9% | 3.0% | 2.2% | 2.9% |
| Net Margin | 2.0% | 2.0% | 1.6% | 1.2% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.21 | 1.21 | 0.94 | 0.94 | 1.00 |
| Current Ratio | 0.81 | 0.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $36.4M | $36.4M | $-6.2M | $22.7M | $1.4M |
| Returns | |||||
| ROE | 14.0% | 14.0% | 10.1% | 8.6% | 13.6% |
| Valuation | |||||
| P/E | 26.46 | 26.46 | 15.02 | 16.77 | 13.37 |
| EV/EBITDA | 12.20 | 12.20 | 6.45 | 5.79 | 8.66 |
| P/B | 4.12 | 4.12 | 1.52 | 1.45 | 1.81 |
| Growth & Yield | |||||
| Revenue Growth | 14.4% | 14.4% | -13.9% | 16.8% | — |
| EPS Growth | 44.9% | 44.9% | 11.4% | -30.2% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
37.7%
EPS terminal req.
$1.85
Spread vs growth
7.2%
5Y implied EPS CAGR
25.9%
EPS terminal req.
$2.24
Spread vs growth
19.0%
10Y implied EPS CAGR
17.7%
EPS terminal req.
$3.61
Spread vs growth
27.2%
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
+164.8%
Start / end P/E
16.3x → 29.4x
EPS bridge
0.49 → 0.71
Residual
+36.3%
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.