Industrials / Staffing & Employment ServicesHKSE
$5.29
+0.16 (+3.07%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $71.1M · quality 69.3/100
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
59/100
C
Piotroski
5/9
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
$1.1B
P/E
6.0x
↓EV/EBITDA
1.6x
↓ROE
14.9%
↑Gross Margin
9.1%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+3.5%
FCF margin
4.0%
FCF / Net income
1.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.90B · net income $156.9M · FCF $278.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.90B | $6.90B | $6.27B | $5.30B | $4.59B |
| Net Income | $156.9M | $156.9M | $129.8M | $126.5M | $118.6M |
| EBITDA | $265.3M | $265.3M | $228.1M | $227.0M | $221.7M |
| EPS | — | — | 0.64 | 0.62 | 0.57 |
| Gross Margin | 9.1% | 9.1% | 9.8% | 11.7% | 13.6% |
| Operating Margin | 3.4% | 3.4% | 2.8% | 3.1% | 3.4% |
| Net Margin | 2.3% | 2.3% | 2.1% | 2.4% | 2.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 |
| Current Ratio | 1.76 | 1.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $278.6M | $278.6M | $67.9M | $71.1M | $251.4M |
| Returns | |||||
| ROE | 14.9% | 14.9% | 10.4% | 10.8% | 11.2% |
| Valuation | |||||
| P/E | 6.01 | 6.01 | 6.88 | 9.68 | 11.93 |
| EV/EBITDA | 1.60 | 1.60 | 0.77 | 2.43 | 3.22 |
| P/B | 1.04 | 1.04 | 0.71 | 1.04 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | 10.1% | 10.1% | 18.2% | 15.6% | — |
| EPS Growth | — | — | 3.2% | 8.8% | — |
| Dividend Yield | 33.0% | 33.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+58.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.64 → n/d
Residual
+25.5%
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.