Consumer Cyclical / Internet RetailHelsinki
$2.98
+0.18 (+6.62%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $17.9M · quality 43.7/100
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
48/100
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
$134M
P/E
11.0x
↓EV/EBITDA
5.4x
↓ROE
31.5%
↑Gross Margin
17.1%
↓Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.0%
FCF CAGR
—
FCF margin
3.6%
FCF / Net income
1.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $526.5M · net income $12.4M · FCF $18.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $526.5M | $526.5M | $467.8M | $502.9M | $543.1M |
| Net Income | $12.4M | $12.4M | $-803000.00 | $2.1M | $324000.00 |
| EBITDA | $24.0M | $24.0M | $7.6M | $11.2M | $7.6M |
| EPS | 0.27 | 0.27 | -0.02 | 0.05 | 0.01 |
| Gross Margin | 17.1% | 17.1% | 16.2% | 16.1% | 14.8% |
| Operating Margin | 3.6% | 3.6% | 0.4% | 1.2% | 0.7% |
| Net Margin | 2.4% | 2.4% | -0.2% | 0.4% | 0.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 1.63 | 1.34 | 1.55 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.8M | $18.8M | $11.1M | $17.9M | $-3.5M |
| Returns | |||||
| ROE | 31.5% | 31.5% | -2.9% | 7.3% | 1.2% |
| Valuation | |||||
| P/E | 11.04 | 11.04 | — | 51.40 | 291.50 |
| EV/EBITDA | 5.38 | 5.38 | 10.25 | 10.95 | 20.04 |
| P/B | 3.43 | 3.43 | 2.43 | 4.08 | 5.00 |
| Growth & Yield | |||||
| Revenue Growth | 12.5% | 12.5% | -7.0% | -7.4% | — |
| EPS Growth | 1450.0% | 1450.0% | -140.0% | 400.0% | — |
| Dividend Yield | 7.2% | 7.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.7%
EPS terminal req.
$0.26
Spread vs growth
1450.7%
5Y implied EPS CAGR
3.5%
EPS terminal req.
$0.32
Spread vs growth
1446.5%
10Y implied EPS CAGR
6.7%
EPS terminal req.
$0.52
Spread vs growth
1443.3%
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
+20.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → 0.27
Residual
+13.3%
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.