Industrials / Specialty Business ServicesStockholm
$52.40
-7.00 (-11.29%)
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 $25.2M · quality 73.3/100
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
56/100
C
Piotroski
5/9
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
$353M
P/E
8.7x
↓EV/EBITDA
6.1x
↓ROE
14.2%
↑Gross Margin
49.4%
↑Debt/Equity
0.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.1%
FCF CAGR
+12.3%
FCF margin
5.2%
FCF / Net income
0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $489.3M · net income $40.7M · FCF $25.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $489.3M | $489.3M | $416.8M | $392.4M | $387.4M |
| Net Income | $40.7M | $40.7M | $23.2M | $26.0M | $32.7M |
| EBITDA | $68.7M | $68.7M | $50.9M | $41.8M | $56.9M |
| EPS | — | — | 3.44 | 3.86 | 4.84 |
| Gross Margin | 49.4% | 49.4% | 47.9% | 44.3% | 49.1% |
| Operating Margin | 8.0% | 8.0% | 6.6% | 5.7% | 9.5% |
| Net Margin | 8.3% | 8.3% | 5.6% | 6.6% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.35 | 0.35 | 0.11 | 0.14 | 0.14 |
| Current Ratio | 2.43 | 2.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $25.2M | $25.2M | $24.5M | $34.7M | $17.8M |
| Returns | |||||
| ROE | 14.2% | 14.2% | 8.4% | 9.9% | 13.2% |
| Valuation | |||||
| P/E | 8.69 | 8.69 | 10.06 | 6.74 | 6.88 |
| EV/EBITDA | 6.09 | 6.09 | 4.03 | 3.76 | 4.11 |
| P/B | 1.24 | 1.24 | 0.84 | 0.67 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 17.4% | 17.4% | 6.2% | 1.3% | — |
| EPS Growth | — | — | -10.9% | -20.2% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+28.0%
Start / end P/E
n/dx → n/dx
EPS bridge
3.44 → n/d
Residual
+23.0%
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.