Industrials / Consulting ServicesStockholm
$160.20
+2.40 (+1.52%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $284.9M · quality 80.3/100
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
6/9
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
$3.7B
P/E
20.1x
↑EV/EBITDA
8.3x
↓ROE
9.4%
↑Gross Margin
54.8%
↑Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.5%
FCF CAGR
+3.9%
FCF margin
6.0%
FCF / Net income
1.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.74B · net income $197.4M · FCF $284.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.74B | $4.74B | $4.43B | $4.09B | $3.51B |
| Net Income | $197.4M | $197.4M | $221.8M | $185.4M | $196.4M |
| EBITDA | $514.0M | $514.0M | $529.0M | $444.3M | $430.4M |
| EPS | 8.74 | 8.74 | 10.03 | 8.32 | 9.55 |
| Gross Margin | 54.8% | 54.8% | 52.5% | 51.9% | 39.0% |
| Operating Margin | 7.9% | 7.9% | 7.9% | 7.4% | 8.1% |
| Net Margin | 4.2% | 4.2% | 5.0% | 4.5% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.35 | 0.38 | 0.36 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $284.9M | $284.9M | $369.7M | $239.6M | $254.0M |
| Returns | |||||
| ROE | 9.4% | 9.4% | 11.5% | 10.3% | 13.2% |
| Valuation | |||||
| P/E | 20.10 | 20.10 | 14.58 | 14.78 | 14.85 |
| EV/EBITDA | 8.28 | 8.28 | 7.24 | 7.57 | 7.67 |
| P/B | 1.73 | 1.73 | 1.67 | 1.52 | 1.96 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 8.4% | 16.4% | — |
| EPS Growth | -12.9% | -12.9% | 20.6% | -12.9% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
17.6%
EPS terminal req.
$14.22
Spread vs growth
-30.5%
5Y implied EPS CAGR
14.5%
EPS terminal req.
$17.20
Spread vs growth
-27.4%
10Y implied EPS CAGR
12.2%
EPS terminal req.
$27.70
Spread vs growth
-25.1%
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
-13.1%
Start / end P/E
19.1x → 18.3x
EPS bridge
10.03 → 8.74
Residual
+0.5%
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.