Loading…
Employees: 484
Size Framery (FRAMERY.HE) is a Finland Industrials company (Miscellaneous Commercial Services) with a market value of $632M, the 45th largest of 65 Finland companies the cockpit tracks. Shares closed at €7.12 on 6 Nov 2026.
Performance Over six months the shares fell 0.4%, against -17.2% for the median peer and -2.9% for the Finland market (cap-weighted) — 6th highest of 21 in its peer set.
Growth Revenue grew 37.0% over the last twelve months (peer median +7.2%); the operating margin is 20.3% (peer median 8.5%).
Valuation It trades at 14.7× forward earnings against a peer median of 14.7× (6th cheapest of 11).
Price implies For today's price to make sense, revenue must grow about 6% a year for seven years (Req g). Recent delivered growth is +13%, so the hurdle is -7 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 20.7 points above its cost of capital (9.3% WACC).
Next results Next results expected around 16 Feb 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | n/a | €222M | €162M | €151M | €152M |
| Revenue growth | — | +37% | +7% | -1% | — |
| Gross profit | n/a | €67.2M | €47.4M | €48.1M | €39.4M |
| EBITDA | n/a | €49.6M | €32.4M | €34.8M | €26.9M |
| Net income | n/a | €20.4M | €19.6M | €19.3M | €10.4M |
| Free cash flow | n/a | €26.5M | €18.3M | €25.9M | €19.2M |
| Capital expenditure | n/a | €3.10M | €3.83M | €6.24M | €4.08M |
| Total debt | €85.2M | €86.7M | €72.5M | €77.7M | €84.4M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | FRAMERY.HE | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +11.2% | -8.4% | 3rd highest of 21 |
| 6-month return | -0.4% | -17.2% | 6th highest of 21 |
| Distance from 52-week high | -20.9% | -42.1% | 4th highest of 21 |
| Revenue growth (TTM) | +37.0% | +7.2% | highest of 21 |
| Operating margin | 20.3% | 8.5% | 7th highest of 21 |
| Forward P/E | 14.7× | 14.7× | 6th cheapest of 11 |
| Growth the price implies (Req g, 7 yrs) | 5.9% | 5.5% | 8th least demanding of 15 |
| Growth delivered (Del g) | +13.4% | +2.5% | 4th highest of 15 |
| Hurdle (Req g minus delivered) | -7.5 pp | -1.5 pp | 5th least demanding of 15 |
| ROIC minus cost of capital | +20.7 pp | -2.2 pp | highest of 19 |
| EV / EBITDA | 12.6× | 9.1× | 3rd most expensive of 10 |
| Net debt / EBITDA | 1.2× | 1.1× | 5th least indebted of 9 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Framery FRAMERY.HE | Finland | $632M | 0% | +37% | 20% | 14.7× | 5.9% | +13.4% |
| BELLSYSTEM24 6183.T | Japan | $637M | -10% | +1% | 8% | 11.3× | -5.7% | +1.4% |
| LEPU ScienTech Medical Technology (Shanghai) 2291.HK | Hong Kong | $624M | +25% | -4% | 42% | 11.8× | -8.4% | +28.0% |
| Medlive Technology 2192.HK | Hong Kong | $621M | -25% | +6% | 29% | 12.6× | -0.3% | +23.8% |
| Pourin Special Welding Technology 301468.SZ | China | $621M | -40% | -4% | 5% | 66.1× | n/a | n/a |
| Intrum INTRUM.ST | Sweden | $645M | -53% | -4% | 28% | n/a | -8.9% | +0.2% |
| ChemPartner PharmaTech 300149.SZ | China | $645M | -14% | +18% | 2% | n/a | 25.6% | -5.2% |
| Strike 6196.T | Japan | $618M | +29% | +33% | 38% | 14.4× | n/a | n/a |
| Yokorei 2874.T | Japan | $617M | 0% | +1% | 5% | 15.1× | n/a | n/a |
| China Design 603018.SS | China | $616M | -20% | -8% | 7% | 15.5× | -8.0% | -5.1% |
| FS Development Investment 300071.SZ | China | $612M | -13% | -41% | -18% | n/a | 34.6% | +1.0% |
| M-Grass Ecology And Environment (Group) 300355.SZ | China | $611M | -30% | -23% | -13% | n/a | 11.6% | +0.5% |
| Suzhou Electrical Apparatus Science Academy 300215.SZ | China | $605M | -36% | +8% | 9% | n/a | 8.1% | -4.9% |
| Matrix Design 301365.SZ | China | $660M | -31% | +9% | 4% | n/a | 29.3% | +3.6% |
| IBEX IBEX | United States | $661M | +53% | +15% | 9% | 13.1× | 0.3% | +7.7% |
| Plus Alpha Consulting 4071.T | Japan | $602M | +3% | +13% | 39% | 17.9× | 2.9% | +29.3% |
| China Testing & Certification International 603060.SS | China | $602M | -25% | -6% | 4% | 31.2× | 12.0% | +12.1% |
| Guangzhou Doppler Electronic Technologies 301528.SZ | China | $663M | -5% | +35% | 22% | n/a | 42.2% | +11.8% |
| Jiangxi First Hydraulic 301446.SZ | China | $601M | -5% | +33% | 10% | n/a | n/a | n/a |
| Hangzhou MDK Opto Electronic 688079.SS | China | $666M | -28% | +30% | -26% | n/a | n/a | n/a |
| Winstek Semiconductor 3265.TWO | Taiwan | $593M | -24% | +15% | 20% | n/a | n/a | n/a |