Communication Services / Advertising AgenciesStockholm
$6.82
+0.12 (+1.79%)
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 $35.9M · quality 72.3/100
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
53/100
C
Piotroski
8/9
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
$411M
P/E
341.0x
↑EV/EBITDA
5.3x
↓ROE
0.3%
↓Gross Margin
22.2%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.7%
FCF CAGR
+47.3%
FCF margin
4.0%
FCF / Net income
86.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.22B · net income $1.0M · FCF $88.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.22B | $2.22B | $2.11B | $1.99B | $1.64B |
| Net Income | $1.0M | $1.0M | $-3.2M | $25.3M | $24.3M |
| EBITDA | $67.8M | $67.8M | $65.3M | $92.7M | $76.3M |
| EPS | 0.02 | 0.02 | -0.07 | 0.56 | 0.53 |
| Gross Margin | 22.2% | 22.2% | 21.7% | 20.8% | 21.1% |
| Operating Margin | 0.3% | 0.3% | 0.9% | 2.0% | 2.6% |
| Net Margin | 0.0% | 0.0% | -0.2% | 1.3% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.25 | 0.40 | 0.42 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $88.4M | $88.4M | $18.8M | $35.9M | $27.7M |
| Returns | |||||
| ROE | 0.3% | 0.3% | -0.8% | 7.6% | 7.9% |
| Valuation | |||||
| P/E | 341.00 | 341.00 | — | 7.86 | 7.60 |
| EV/EBITDA | 5.29 | 5.29 | 3.13 | 2.83 | 2.90 |
| P/B | 1.09 | 1.09 | 0.46 | 0.60 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | 5.2% | 5.2% | 6.4% | 21.2% | — |
| EPS Growth | 128.6% | 128.6% | -112.5% | 4.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
211.6%
EPS terminal req.
$0.61
Spread vs growth
-83.0%
5Y implied EPS CAGR
105.5%
EPS terminal req.
$0.73
Spread vs growth
23.1%
10Y implied EPS CAGR
50.3%
EPS terminal req.
$1.18
Spread vs growth
78.2%
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
+16.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → 0.02
Residual
+16.0%
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.