Consumer Cyclical / Textile ManufacturingHelsinki
$1.72
+0.05 (+2.99%)
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 $383844.49 · quality 50.7/100
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
26/100
D
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$2M
P/E
4.4x
↓EV/EBITDA
5.6x
↓ROE
5.9%
↑Gross Margin
38.9%
↑Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2022 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
1.7%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.3M · net income $453085.7 · FCF $383844.5
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2022 |
|---|---|---|
| Income Statement | ||
| Revenue | $22.3M | $22.3M |
| Net Income | $453085.65 | $453085.65 |
| EBITDA | $1.5M | $1.5M |
| Gross Margin | 38.9% | 38.9% |
| Operating Margin | 3.9% | 3.9% |
| Net Margin | 2.0% | 2.0% |
| Balance Sheet | ||
| Debt/Equity | 1.22 | 1.22 |
| Current Ratio | 0.72 | 0.72 |
| Cash Flow | ||
| Free Cash Flow | $383844.49 | $383844.49 |
| Returns | ||
| ROE | 5.9% | 5.9% |
| Valuation | ||
| P/E | 4.41 | 4.41 |
| EV/EBITDA | 5.59 | 5.59 |
| P/B | 0.29 | 0.29 |
Revenue, Net Income & Free Cash Flow ($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
-0.6%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-0.6%
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.