Consumer Cyclical / Personal ServicesHelsinki
$15.40
+0.05 (+0.33%)
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 $44.9M · quality 59.0/100
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
22/100
D
Piotroski
3/9
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
$514M
P/E
N/A
•EV/EBITDA
13.2x
↑ROE
-2.2%
↓Gross Margin
44.0%
↑Debt/Equity
1.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
+12.0%
FCF margin
8.8%
FCF / Net income
-12.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $508.9M · net income $-3.7M · FCF $44.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $508.9M | $508.9M | $438.4M | $425.7M | $391.1M |
| Net Income | $-3.7M | $-3.7M | $3.6M | $26.4M | $22.3M |
| EBITDA | $55.0M | $55.0M | $51.4M | $75.8M | $66.0M |
| EPS | -0.11 | -0.11 | 0.11 | 0.79 | 0.66 |
| Gross Margin | 44.0% | 44.0% | 25.3% | 45.7% | 46.4% |
| Operating Margin | 1.3% | 1.3% | 2.7% | 8.1% | 7.8% |
| Net Margin | -0.7% | -0.7% | 0.8% | 6.2% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.32 | 1.32 | 1.07 | 0.97 | 0.97 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $44.9M | $44.9M | $25.0M | $67.7M | $31.9M |
| Returns | |||||
| ROE | -2.2% | -2.2% | 2.2% | 16.1% | 13.9% |
| Valuation | |||||
| P/E | — | — | 225.91 | 23.63 | 25.56 |
| EV/EBITDA | 13.15 | 13.15 | 19.21 | 10.08 | 10.79 |
| P/B | 3.05 | 3.05 | 5.05 | 3.82 | 3.53 |
| Growth & Yield | |||||
| Revenue Growth | 16.1% | 16.1% | 3.0% | 8.9% | — |
| EPS Growth | -200.0% | -200.0% | -86.1% | 19.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → -0.11
Residual
-24.7%
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.