Industrials / Engineering & ConstructionHelsinki
$5.34
+0.02 (+0.38%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 53.0/100
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
45/100
C
Piotroski
3/9
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
$90M
P/E
14.1x
↓EV/EBITDA
7.3x
↓ROE
9.3%
↑Gross Margin
N/A
•Debt/Equity
0.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $15.5M · FCF $19.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $15.5M | $15.5M | $5.3M | $-15.1M | $-85.7M |
| EBITDA | $30.9M | $30.9M | $16.4M | $-4.4M | $-64.8M |
| EPS | 0.48 | 0.48 | 0.16 | -1.02 | -6.62 |
| Balance Sheet | |||||
| Debt/Equity | 0.97 | 0.97 | 0.93 | 1.00 | 0.86 |
| Current Ratio | 2.81 | 2.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $19.7M | $19.7M | $-2.2M | $-1.3M | $-12.6M |
| Returns | |||||
| ROE | 9.3% | 9.3% | 3.6% | -10.9% | -58.6% |
| Valuation | |||||
| P/E | 14.05 | 14.05 | 31.75 | — | — |
| EV/EBITDA | 7.35 | 7.35 | 15.81 | — | — |
| P/B | 1.03 | 1.03 | 1.11 | 0.51 | 0.37 |
| Growth & Yield | |||||
| EPS Growth | 200.0% | 200.0% | 115.7% | 84.6% | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.4%
EPS terminal req.
$0.47
Spread vs growth
200.4%
5Y implied EPS CAGR
3.6%
EPS terminal req.
$0.57
Spread vs growth
196.4%
10Y implied EPS CAGR
6.8%
EPS terminal req.
$0.92
Spread vs growth
193.2%
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
+1.1%
Start / end P/E
33.0x → 11.1x
EPS bridge
0.16 → 0.48
Residual
-132.6%
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.