Industrials / Integrated Freight & LogisticsHelsinki
$9.35
-0.04 (-0.43%)
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 $53.8M · quality 48.0/100
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
35/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$379M
P/E
12.6x
↓EV/EBITDA
5.0x
↓ROE
8.5%
↑Gross Margin
63.7%
↑Debt/Equity
2.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
-4.9%
FCF CAGR
-44.5%
FCF margin
2.7%
FCF / Net income
1.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.45B · net income $23.5M · FCF $38.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $1.45B | $1.45B | $1.52B |
| Net Income | $23.5M | $23.5M | $43.8M |
| EBITDA | $182.5M | $182.5M | $200.2M |
| EPS | 0.59 | 0.59 | 1.09 |
| Gross Margin | 63.7% | 63.7% | 64.6% |
| Operating Margin | 3.5% | 3.5% | 4.2% |
| Net Margin | 1.6% | 1.6% | 2.9% |
| Balance Sheet | |||
| Debt/Equity | 2.07 | 2.07 | 1.31 |
| Current Ratio | 0.72 | 0.72 | — |
| Cash Flow | |||
| Free Cash Flow | $38.4M | $38.4M | $69.2M |
| Returns | |||
| ROE | 8.5% | 8.5% | 15.5% |
| Valuation | |||
| P/E | 12.64 | 12.64 | — |
| EV/EBITDA | 4.96 | 4.96 | — |
| P/B | 1.34 | 1.34 | — |
| Growth & Yield | |||
| Revenue Growth | -4.9% | -4.9% | — |
| EPS Growth | -46.1% | -46.1% | — |
| Dividend Yield | 8.9% | 8.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.0%
EPS terminal req.
$0.83
Spread vs growth
-58.2%
5Y implied EPS CAGR
11.2%
EPS terminal req.
$1.00
Spread vs growth
-57.3%
10Y implied EPS CAGR
10.6%
EPS terminal req.
$1.62
Spread vs growth
-56.7%
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
+25.8%
Start / end P/E
7.3x → 15.8x
EPS bridge
1.09 → 0.59
Residual
-53.9%
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.