Industrials / Staffing & Employment ServicesSaudi
$94.60
-1.30 (-1.36%)
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 $75.7M · quality 52.0/100
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
60/100
B
Piotroski
4/9
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
$1.9B
P/E
14.8x
↓EV/EBITDA
13.8x
↑ROE
24.0%
↑Gross Margin
9.1%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+45.1%
FCF CAGR
—
FCF margin
3.7%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.03B · net income $95.4M · FCF $75.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.03B | $2.03B | $1.45B | $944.7M | $663.7M |
| Net Income | $95.4M | $95.4M | $88.8M | $76.0M | $55.7M |
| EBITDA | $133.3M | $133.3M | $122.6M | $100.6M | $72.6M |
| EPS | 4.77 | 4.77 | 4.44 | 3.80 | 2.78 |
| Gross Margin | 9.1% | 9.1% | 10.2% | 13.7% | 14.6% |
| Operating Margin | 5.1% | 5.1% | 7.0% | 9.0% | 8.9% |
| Net Margin | 4.7% | 4.7% | 6.1% | 8.0% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.12 | 0.07 | 0.08 |
| Current Ratio | 1.93 | 1.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $75.7M | $75.7M | $80.9M | $62.7M | $-21.0M |
| Returns | |||||
| ROE | 24.0% | 24.0% | 25.8% | 25.9% | 23.9% |
| Valuation | |||||
| P/E | 14.78 | 14.78 | 21.59 | — | — |
| EV/EBITDA | 13.82 | 13.82 | 15.30 | — | — |
| P/B | 4.75 | 4.75 | 5.57 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 40.2% | 40.2% | 53.1% | 42.3% | — |
| EPS Growth | 7.4% | 7.4% | 16.9% | 36.5% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.7%
EPS terminal req.
$8.39
Spread vs growth
-13.3%
5Y implied EPS CAGR
16.3%
EPS terminal req.
$10.16
Spread vs growth
-8.9%
10Y implied EPS CAGR
13.1%
EPS terminal req.
$16.36
Spread vs growth
-5.7%
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
-4.3%
Start / end P/E
23.0x → 19.8x
EPS bridge
4.44 → 4.77
Residual
-1.0%
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.