Industrials / Staffing & Employment ServicesSaudi
$6.27
+0.39 (+6.63%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $143.1M · quality 80.3/100
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
66/100
B
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.5B
P/E
14.6x
↓EV/EBITDA
11.8x
↑ROE
23.6%
↑Gross Margin
14.2%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
-4.3%
FCF margin
6.8%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.09B · net income $150.6M · FCF $143.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.09B | $2.09B | $1.89B | $1.83B |
| Net Income | $150.6M | $150.6M | $126.4M | $166.3M |
| EBITDA | $211.4M | $211.4M | $190.7M | $221.3M |
| EPS | 0.38 | 0.38 | 0.32 | 0.42 |
| Gross Margin | 14.2% | 14.2% | 11.1% | 13.3% |
| Operating Margin | 8.3% | 8.3% | 7.0% | 9.1% |
| Net Margin | 7.2% | 7.2% | 6.7% | 9.1% |
| Balance Sheet | ||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.05 |
| Current Ratio | 2.22 | 2.22 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $143.1M | $143.1M | $98.5M | $156.1M |
| Returns | ||||
| ROE | 23.6% | 23.6% | 21.1% | 31.9% |
| Valuation | ||||
| P/E | 14.58 | 14.58 | 23.66 | — |
| EV/EBITDA | 11.82 | 11.82 | 15.91 | — |
| P/B | 3.93 | 3.93 | 5.04 | — |
| Growth & Yield | ||||
| Revenue Growth | 10.7% | 10.7% | 3.6% | — |
| EPS Growth | 18.8% | 18.8% | -23.0% | — |
| Dividend Yield | 4.3% | 4.3% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.6%
EPS terminal req.
$0.56
Spread vs growth
5.2%
5Y implied EPS CAGR
12.1%
EPS terminal req.
$0.67
Spread vs growth
6.6%
10Y implied EPS CAGR
11.1%
EPS terminal req.
$1.08
Spread vs growth
7.7%
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
+5.6%
Start / end P/E
19.3x → 16.5x
EPS bridge
0.32 → 0.38
Residual
-2.8%
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.