Technology / Software - InfrastructureHelsinki
$13.05
+0.20 (+1.56%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.5M · quality 62.7/100
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
51/100
C
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
$75M
P/E
31.8x
↑EV/EBITDA
7.1x
↓ROE
2.8%
↓Gross Margin
25.1%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.5%
FCF CAGR
+36.7%
FCF margin
7.0%
FCF / Net income
4.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $144.4M · net income $2.3M · FCF $10.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $144.4M | $144.4M | $139.7M | $132.7M | $123.0M |
| Net Income | $2.3M | $2.3M | $-8.1M | $-620000.00 | $3.4M |
| EBITDA | $11.5M | $11.5M | $10.5M | $7.4M | $11.3M |
| EPS | — | — | -1.41 | -0.11 | 0.58 |
| Gross Margin | 25.1% | 25.1% | 25.9% | 26.4% | 28.3% |
| Operating Margin | 2.3% | 2.3% | 1.5% | -0.7% | 2.3% |
| Net Margin | 1.6% | 1.6% | -5.8% | -0.5% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.14 | 0.10 | 0.08 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.1M | $10.1M | $6.5M | $115000.00 | $3.9M |
| Returns | |||||
| ROE | 2.8% | 2.8% | -9.3% | -0.6% | 3.0% |
| Valuation | |||||
| P/E | 31.83 | 31.83 | — | — | 22.33 |
| EV/EBITDA | 7.07 | 7.07 | 6.97 | 9.25 | 5.56 |
| P/B | 0.88 | 0.88 | 0.78 | 0.70 | 0.67 |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | 5.3% | 7.9% | — |
| EPS Growth | — | — | -1181.8% | -119.0% | — |
| Dividend Yield | 7.8% | 7.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+22.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.41 → n/d
Residual
+14.5%
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.