Industrials / Staffing & Employment ServicesNSE
$131.64
-0.18 (-0.14%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $23.2M · quality 43.7/100
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
59/100
C
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
$1.9B
P/E
12.3x
↓EV/EBITDA
13.6x
↑ROE
8.0%
↑Gross Margin
28.5%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.2%
FCF CAGR
—
FCF margin
-2.4%
FCF / Net income
-1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.04B · net income $100.4M · FCF $-123.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.04B | $5.04B | $4.00B | $4.30B | $2.83B |
| Net Income | $100.4M | $100.4M | $113.4M | $145.1M | $120.7M |
| EBITDA | $158.7M | $158.7M | $148.3M | $186.6M | $139.1M |
| EPS | 6.73 | 6.73 | 7.65 | 9.79 | 8.16 |
| Gross Margin | 28.5% | 28.5% | 30.2% | 35.6% | 28.3% |
| Operating Margin | 2.6% | 2.6% | 2.9% | 4.0% | 4.4% |
| Net Margin | 2.0% | 2.0% | 2.8% | 3.4% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.08 | 0.03 | 0.07 |
| Current Ratio | 2.04 | 2.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-123.0M | $-123.0M | $23.2M | $55.5M | $-113.6M |
| Returns | |||||
| ROE | 8.0% | 8.0% | 9.7% | 13.4% | 12.7% |
| Valuation | |||||
| P/E | 12.28 | 12.28 | 17.97 | 13.90 | 13.74 |
| EV/EBITDA | 13.64 | 13.64 | 13.77 | 10.76 | 12.02 |
| P/B | 1.57 | 1.57 | 1.76 | 1.87 | 1.75 |
| Growth & Yield | |||||
| Revenue Growth | 26.1% | 26.1% | -7.0% | 51.7% | — |
| EPS Growth | -12.0% | -12.0% | -21.9% | 20.0% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.2%
EPS terminal req.
$11.68
Spread vs growth
-32.2%
5Y implied EPS CAGR
16.0%
EPS terminal req.
$14.13
Spread vs growth
-28.0%
10Y implied EPS CAGR
13.0%
EPS terminal req.
$22.76
Spread vs growth
-25.0%
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
+21.0%
Start / end P/E
14.4x → 19.6x
EPS bridge
7.65 → 6.73
Residual
-4.3%
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.