Real Estate / Real Estate ServicesHelsinki
$2.86
-0.04 (-1.38%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 9.0/100
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
42/100
C
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
$23M
P/E
15.9x
↑EV/EBITDA
4.1x
↓ROE
3.4%
↓Gross Margin
32.5%
↓Debt/Equity
0.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.6%
FCF CAGR
—
FCF margin
-156.1%
FCF / Net income
-4.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.3M · net income $1.5M · FCF $-6.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.3M | $4.3M | $5.3M | $5.6M | $5.4M |
| Net Income | $1.5M | $1.5M | $586000.00 | $2.6M | $448000.00 |
| EBITDA | $7.3M | $7.3M | $-242000.00 | $3.4M | $677000.00 |
| EPS | 0.18 | 0.18 | 0.07 | 0.30 | 0.05 |
| Gross Margin | 32.5% | 32.5% | 45.3% | 41.9% | 39.7% |
| Operating Margin | 0.1% | 0.1% | 7.7% | 16.9% | 11.2% |
| Net Margin | 34.1% | 34.1% | 11.1% | 46.2% | 8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.27 | 0.33 | 0.38 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.7M | $-6.7M | $-5.5M | $59000.00 | $-415000.00 |
| Returns | |||||
| ROE | 3.4% | 3.4% | 1.3% | 5.6% | 1.0% |
| Valuation | |||||
| P/E | 15.89 | 15.89 | 47.71 | 12.33 | 58.80 |
| EV/EBITDA | 4.12 | 4.12 | — | 11.26 | 53.77 |
| P/B | 0.53 | 0.53 | 0.62 | 0.69 | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | -18.5% | -18.5% | -6.1% | 3.0% | — |
| EPS Growth | 157.1% | 157.1% | -76.7% | 500.0% | — |
| Dividend Yield | 14.0% | 14.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.1%
EPS terminal req.
$0.25
Spread vs growth
145.0%
5Y implied EPS CAGR
11.3%
EPS terminal req.
$0.31
Spread vs growth
145.9%
10Y implied EPS CAGR
10.6%
EPS terminal req.
$0.49
Spread vs growth
146.5%
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
+13.0%
Start / end P/E
41.3x → 15.9x
EPS bridge
0.07 → 0.18
Residual
-96.7%
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.