Industrials / Staffing & Employment ServicesMilan
$24.85
-0.05 (-0.20%)
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 $46.4M · quality 71.7/100
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
27/100
D
Piotroski
2/9
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
$135M
P/E
N/A
•EV/EBITDA
4.8x
↓ROE
-1.9%
↓Gross Margin
51.2%
↑Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
-39.3%
FCF margin
4.7%
FCF / Net income
-7.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $363.6M · net income $-2.4M · FCF $17.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $363.6M | $363.6M | $436.9M | $442.4M | $407.1M |
| Net Income | $-2.4M | $-2.4M | $32.6M | $40.4M | $38.4M |
| EBITDA | $40.2M | $40.2M | $83.4M | $94.7M | $91.7M |
| EPS | -0.44 | -0.44 | 6.01 | 7.12 | 6.71 |
| Gross Margin | 51.2% | 51.2% | 54.1% | 55.0% | 53.2% |
| Operating Margin | 2.8% | 2.8% | 12.5% | 14.7% | 15.8% |
| Net Margin | -0.7% | -0.7% | 7.5% | 9.1% | 9.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.46 | 0.48 | 0.42 |
| Current Ratio | 0.39 | 0.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $17.2M | $17.2M | $46.4M | $74.4M | $77.0M |
| Returns | |||||
| ROE | -1.9% | -1.9% | 21.2% | 27.2% | 23.1% |
| Valuation | |||||
| P/E | — | — | 12.63 | 16.94 | — |
| EV/EBITDA | 4.83 | 4.83 | 5.77 | 7.88 | — |
| P/B | 1.04 | 1.04 | 2.67 | 4.60 | — |
| Growth & Yield | |||||
| Revenue Growth | -16.8% | -16.8% | -1.2% | 8.7% | — |
| EPS Growth | -107.3% | -107.3% | -15.6% | 6.1% | — |
| Dividend Yield | 16.0% | 16.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-50.7%
Start / end P/E
n/dx → n/dx
EPS bridge
6.01 → -0.44
Residual
-66.6%
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.