Real Estate / Real Estate ServicesStockholm
$61.00
+0.00 (+0.00%)
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 27.0/100
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
37/100
D
Piotroski
4/9
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
$283M
P/E
3.2x
↓EV/EBITDA
8.9x
↓ROE
22.6%
↑Gross Margin
86.8%
↑Debt/Equity
2.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.4%
FCF CAGR
+21.2%
FCF margin
52.0%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $77.4M · net income $90.1M · FCF $40.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $77.4M | $77.4M | $76.4M | $72.9M | $66.2M |
| Net Income | $90.1M | $90.1M | $42.5M | $-196.5M | $-2.1M |
| EBITDA | $135.7M | $135.7M | $80.8M | $-183.5M | $25.8M |
| EPS | — | — | 9.17 | -42.40 | -0.45 |
| Gross Margin | 86.8% | 86.8% | 87.7% | 84.9% | 87.7% |
| Operating Margin | 84.7% | 84.7% | 85.6% | 83.2% | 85.5% |
| Net Margin | 116.4% | 116.4% | 55.6% | -269.7% | -3.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.64 | 2.64 | 3.41 | 3.94 | 2.20 |
| Current Ratio | 0.13 | 0.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.2M | $40.2M | $40.8M | $47.5M | $22.6M |
| Returns | |||||
| ROE | 22.6% | 22.6% | 13.7% | -73.6% | -0.4% |
| Valuation | |||||
| P/E | 3.19 | 3.19 | 4.75 | — | — |
| EV/EBITDA | 8.87 | 8.87 | 14.36 | — | 54.58 |
| P/B | 0.71 | 0.71 | 0.65 | 0.55 | 0.82 |
| Growth & Yield | |||||
| Revenue Growth | 1.3% | 1.3% | 4.8% | 10.1% | — |
| EPS Growth | — | — | 121.6% | -9322.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+43.2%
Start / end P/E
n/dx → n/dx
EPS bridge
9.17 → n/d
Residual
+43.2%
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.