Technology / Scientific & Technical InstrumentsOslo
$179.50
+1.10 (+0.62%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $286.3M · quality 63.7/100
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
47/100
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
$11.5B
P/E
27.0x
↑EV/EBITDA
16.0x
↑ROE
33.4%
↑Gross Margin
55.6%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+28.9%
FCF CAGR
—
FCF margin
12.0%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.50B · net income $404.3M · FCF $299.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.50B | $2.50B | $1.75B | $1.52B | $1.17B |
| Net Income | $404.3M | $404.3M | $243.3M | $185.3M | $106.7M |
| EBITDA | $750.7M | $750.7M | $510.4M | $383.4M | $223.5M |
| EPS | 6.32 | 6.32 | 3.93 | 3.10 | 1.82 |
| Gross Margin | 55.6% | 55.6% | 59.8% | 59.5% | 52.9% |
| Operating Margin | 22.2% | 22.2% | 19.7% | 18.7% | 12.7% |
| Net Margin | 16.2% | 16.2% | 13.9% | 12.2% | 9.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.47 | 0.34 | 0.62 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $299.9M | $299.9M | $286.3M | $239.2M | $-6.3M |
| Returns | |||||
| ROE | 33.4% | 33.4% | 21.0% | 23.4% | 17.8% |
| Valuation | |||||
| P/E | 26.99 | 26.99 | 24.50 | 18.13 | 16.81 |
| EV/EBITDA | 16.05 | 16.05 | 12.38 | 9.31 | 9.56 |
| P/B | 9.47 | 9.47 | 5.15 | 4.23 | 3.00 |
| Growth & Yield | |||||
| Revenue Growth | 42.9% | 42.9% | 15.3% | 30.1% | — |
| EPS Growth | 60.8% | 60.8% | 26.8% | 70.3% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
36.1%
EPS terminal req.
$15.93
Spread vs growth
24.7%
5Y implied EPS CAGR
25.0%
EPS terminal req.
$19.27
Spread vs growth
35.8%
10Y implied EPS CAGR
17.3%
EPS terminal req.
$31.04
Spread vs growth
43.6%
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
-5.5%
Start / end P/E
49.8x → 28.4x
EPS bridge
3.93 → 6.32
Residual
-26.1%
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.