Industrials / Staffing & Employment ServicesSaudi
$6.60
-0.10 (-1.49%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $133.2M · quality 51.3/100
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
54/100
C
Piotroski
6/9
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
$3.0B
P/E
22.0x
↑EV/EBITDA
16.5x
↑ROE
20.4%
↑Gross Margin
11.6%
↓Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+19.2%
FCF CAGR
+27.6%
FCF margin
1.4%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.24B · net income $127.5M · FCF $32.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.24B | $2.24B | $1.89B | $1.68B | $1.32B |
| Net Income | $127.5M | $127.5M | $100.2M | $113.5M | $144.9M |
| EBITDA | $217.7M | $217.7M | $184.8M | $165.9M | $183.6M |
| EPS | 0.28 | 0.28 | 0.22 | 0.25 | 0.32 |
| Gross Margin | 11.6% | 11.6% | 12.9% | 13.6% | 16.7% |
| Operating Margin | 6.6% | 6.6% | 5.7% | 6.7% | 11.1% |
| Net Margin | 5.7% | 5.7% | 5.3% | 6.7% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.04 | 1.04 | 1.08 | 1.07 | 0.04 |
| Current Ratio | 1.90 | 1.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $32.2M | $32.2M | $133.2M | $180.2M | $15.5M |
| Returns | |||||
| ROE | 20.4% | 20.4% | 17.6% | 20.4% | 25.3% |
| Valuation | |||||
| P/E | 22.00 | 22.00 | 35.59 | 16.96 | 19.92 |
| EV/EBITDA | 16.47 | 16.47 | 21.96 | 14.67 | 15.36 |
| P/B | 4.75 | 4.75 | 6.19 | 3.46 | 5.04 |
| Growth & Yield | |||||
| Revenue Growth | 18.3% | 18.3% | 12.3% | 27.7% | — |
| EPS Growth | 27.3% | 27.3% | -12.7% | -21.7% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.9%
EPS terminal req.
$0.59
Spread vs growth
-0.6%
5Y implied EPS CAGR
20.4%
EPS terminal req.
$0.71
Spread vs growth
6.9%
10Y implied EPS CAGR
15.1%
EPS terminal req.
$1.14
Spread vs growth
12.2%
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
+32.7%
Start / end P/E
23.1x → 23.6x
EPS bridge
0.22 → 0.28
Residual
+0.5%
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.