Industrials / Engineering & ConstructionHelsinki
$1.24
-0.00 (-0.40%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.9M · 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
34/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$54M
P/E
6.5x
↓EV/EBITDA
3.5x
↓ROE
53.0%
↑Gross Margin
19.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+33.8%
FCF CAGR
-1.1%
FCF margin
2.2%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $110.7M · net income $8.2M · FCF $2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $110.7M | $110.7M | $65.5M | $55.9M | — | $34.5M |
| Net Income | $8.2M | $8.2M | $5.0M | $2.5M | — | $1.8M |
| EBITDA | $10.5M | $10.5M | $6.1M | $3.7M | — | $2.3M |
| EPS | 0.19 | 0.19 | 0.11 | 0.06 | — | 0.04 |
| Gross Margin | 19.0% | 19.0% | 21.7% | 17.6% | — | 14.0% |
| Operating Margin | 9.3% | 9.3% | 9.1% | 5.6% | — | 6.6% |
| Net Margin | 7.4% | 7.4% | 7.6% | 4.5% | — | 5.2% |
| Cash Flow | ||||||
| Free Cash Flow | $2.4M | $2.4M | $5.9M | $10.7M | — | $2.5M |
| Returns | ||||||
| ROE | 53.0% | 53.0% | 55.3% | 54.0% | — | — |
| Valuation | ||||||
| P/E | 6.53 | 6.53 | 7.67 | — | — | — |
| EV/EBITDA | 3.48 | 3.48 | 3.87 | — | — | — |
| P/B | 3.50 | 3.50 | 4.25 | — | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 68.9% | 68.9% | 17.1% | — | — | — |
| EPS Growth | 64.2% | 64.2% | 98.3% | — | — | — |
| Dividend Yield | 7.2% | 7.2% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
-16.3%
EPS terminal req.
$0.11
Spread vs growth
80.5%
5Y implied EPS CAGR
-6.7%
EPS terminal req.
$0.13
Spread vs growth
70.9%
10Y implied EPS CAGR
1.3%
EPS terminal req.
$0.21
Spread vs growth
62.9%
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
+54.1%
Start / end P/E
7.4x → 6.6x
EPS bridge
0.11 → 0.19
Residual
-6.8%
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.