Consumer Cyclical / Furnishings, Fixtures & AppliancesHelsinki
$4.49
+0.08 (+1.81%)
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 $7.6M · quality 73.7/100
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
55/100
C
Piotroski
7/9
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
$80M
P/E
11.5x
↓EV/EBITDA
6.3x
↓ROE
16.8%
↑Gross Margin
28.7%
↓Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
+54.5%
FCF margin
11.1%
FCF / Net income
1.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $87.2M · net income $6.8M · FCF $9.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $87.2M | $87.2M | $89.7M | $85.9M | $84.0M |
| Net Income | $6.8M | $6.8M | $6.1M | $6.9M | $2.1M |
| EBITDA | $14.7M | $14.7M | $14.0M | $14.6M | $8.1M |
| EPS | 0.38 | 0.38 | 0.34 | 0.39 | 0.12 |
| Gross Margin | 28.7% | 28.7% | 28.6% | 28.3% | 21.3% |
| Operating Margin | 11.2% | 11.2% | 11.0% | 12.5% | 6.1% |
| Net Margin | 7.8% | 7.8% | 6.8% | 8.0% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.76 | 0.88 | 1.12 |
| Current Ratio | 2.04 | 2.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.7M | $9.7M | $7.5M | $7.6M | $2.6M |
| Returns | |||||
| ROE | 16.8% | 16.8% | 17.1% | 20.0% | 7.1% |
| Valuation | |||||
| P/E | 11.51 | 11.51 | 14.88 | 14.85 | 42.92 |
| EV/EBITDA | 6.28 | 6.28 | 7.62 | 8.33 | 14.10 |
| P/B | 1.97 | 1.97 | 2.51 | 2.99 | 3.08 |
| Growth & Yield | |||||
| Revenue Growth | -2.8% | -2.8% | 4.4% | 2.3% | — |
| EPS Growth | 11.8% | 11.8% | -12.8% | 225.0% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.6%
EPS terminal req.
$0.40
Spread vs growth
10.2%
5Y implied EPS CAGR
4.9%
EPS terminal req.
$0.48
Spread vs growth
6.9%
10Y implied EPS CAGR
7.4%
EPS terminal req.
$0.78
Spread vs growth
4.4%
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
-4.3%
Start / end P/E
14.6x → 11.8x
EPS bridge
0.34 → 0.38
Residual
-2.2%
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.