Industrials / Specialty Business ServicesHelsinki
$1.29
+0.02 (+1.42%)
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 $12.8M · quality 58.3/100
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
41/100
C
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
$59M
P/E
32.3x
↑EV/EBITDA
4.5x
↓ROE
1.0%
↓Gross Margin
98.6%
↑Debt/Equity
2.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
+8.4%
FCF margin
16.8%
FCF / Net income
39.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $109.1M · net income $464000.0 · FCF $18.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $109.1M | $109.1M | $105.7M | $121.7M | $102.1M |
| Net Income | $464000.00 | $464000.00 | $6.1M | $3.4M | $11.8M |
| EBITDA | $34.8M | $34.8M | $30.5M | $26.8M | $31.0M |
| EPS | 0.01 | 0.01 | 0.13 | 0.07 | 0.27 |
| Gross Margin | 98.6% | 98.6% | 99.0% | 96.8% | 96.1% |
| Operating Margin | 7.9% | 7.9% | 6.0% | 10.1% | 15.4% |
| Net Margin | 0.4% | 0.4% | 5.8% | 2.8% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | 2.23 | 2.23 | 1.77 | 1.53 | 1.25 |
| Current Ratio | 2.02 | 2.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.4M | $18.4M | $12.8M | $11.2M | $14.4M |
| Returns | |||||
| ROE | 1.0% | 1.0% | 11.2% | 6.0% | 21.1% |
| Valuation | |||||
| P/E | 32.25 | 32.25 | 31.69 | 89.29 | 34.37 |
| EV/EBITDA | 4.50 | 4.50 | 9.05 | 13.32 | 15.06 |
| P/B | 1.25 | 1.25 | 3.46 | 5.06 | 7.36 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | -13.2% | 19.2% | — |
| EPS Growth | -92.3% | -92.3% | 85.7% | -74.1% | — |
| Dividend Yield | 10.2% | 10.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
125.4%
EPS terminal req.
$0.11
Spread vs growth
-217.7%
5Y implied EPS CAGR
69.2%
EPS terminal req.
$0.14
Spread vs growth
-161.5%
10Y implied EPS CAGR
36.4%
EPS terminal req.
$0.22
Spread vs growth
-128.7%
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
-55.5%
Start / end P/E
29.0x → 129.0x
EPS bridge
0.13 → 0.01
Residual
-318.8%
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.