Industrials / Staffing & Employment ServicesSaudi
$45.46
+0.32 (+0.71%)
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 $27.6M · quality 64.3/100
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
51/100
C
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
$1.2B
P/E
12.7x
↓EV/EBITDA
6.9x
↓ROE
27.0%
↑Gross Margin
17.8%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+43.0%
FCF CAGR
+83.9%
FCF margin
9.2%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.01B · net income $95.1M · FCF $93.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.01B | $1.01B | $721.6M | $495.8M |
| Net Income | $95.1M | $95.1M | $85.5M | $59.8M |
| EBITDA | $146.5M | $146.5M | $123.6M | $90.7M |
| EPS | — | — | 3.23 | 2.26 |
| Gross Margin | 17.8% | 17.8% | 18.6% | 21.1% |
| Operating Margin | 9.5% | 9.5% | 10.1% | 11.1% |
| Net Margin | 9.4% | 9.4% | 11.8% | 12.1% |
| Balance Sheet | ||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.04 |
| Current Ratio | 2.80 | 2.80 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $93.2M | $93.2M | $9.3M | $27.6M |
| Returns | ||||
| ROE | 27.0% | 27.0% | 24.5% | 19.9% |
| Valuation | ||||
| P/E | 12.66 | 12.66 | 19.91 | — |
| EV/EBITDA | 6.89 | 6.89 | 12.23 | — |
| P/B | 3.43 | 3.43 | 4.87 | — |
| Growth & Yield | ||||
| Revenue Growth | 40.5% | 40.5% | 45.5% | — |
| EPS Growth | — | — | 43.1% | — |
| Dividend Yield | 10.3% | 10.3% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-3.6%
Start / end P/E
n/dx → n/dx
EPS bridge
3.23 → n/d
Residual
-13.9%
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.