Consumer Cyclical / Auto & Truck DealershipsHelsinki
$0.17
-0.00 (-1.16%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $13.0M · quality 40.3/100
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
19/100
F
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
$27M
P/E
8.5x
↓EV/EBITDA
8.5x
↓ROE
11.6%
↑Gross Margin
17.4%
↓Debt/Equity
2.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+151.3%
FCF CAGR
+226.7%
FCF margin
3.0%
FCF / Net income
3.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $434.1M · net income $4.3M · FCF $13.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $434.1M | $434.1M | $447.3M | $364.7M | — | $10.9M |
| Net Income | $4.3M | $4.3M | $-7.1M | $-4.0M | — | $-930000.00 |
| EBITDA | $13.0M | $13.0M | $10.3M | $12.3M | — | $446000.00 |
| EPS | 0.02 | 0.02 | -0.05 | -0.03 | — | -0.06 |
| Gross Margin | 17.4% | 17.4% | 17.9% | 19.4% | — | 60.3% |
| Operating Margin | -1.0% | -1.0% | -1.3% | -0.0% | — | -6.3% |
| Net Margin | 1.0% | 1.0% | -1.6% | -1.1% | — | -8.5% |
| Balance Sheet | ||||||
| Debt/Equity | 2.30 | 2.30 | 3.73 | 3.86 | 2.42 | — |
| Current Ratio | 0.82 | 0.82 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $13.0M | $13.0M | $18.2M | $8.6M | — | $114000.00 |
| Returns | ||||||
| ROE | 11.6% | 11.6% | -22.0% | -11.9% | — | — |
| Valuation | ||||||
| P/E | 8.50 | 8.50 | — | — | — | — |
| EV/EBITDA | 8.46 | 8.46 | 15.81 | 17.23 | — | — |
| P/B | 0.74 | 0.74 | 1.32 | 2.39 | 3.38 | — |
| Growth & Yield | ||||||
| Revenue Growth | -3.0% | -3.0% | 22.7% | — | — | — |
| EPS Growth | 140.0% | 140.0% | -66.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-9.0%
EPS terminal req.
$0.02
Spread vs growth
149.0%
5Y implied EPS CAGR
-1.8%
EPS terminal req.
$0.02
Spread vs growth
141.8%
10Y implied EPS CAGR
3.9%
EPS terminal req.
$0.03
Spread vs growth
136.1%
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
-15.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → 0.02
Residual
-15.0%
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.