Consumer Cyclical / Personal ServicesNYSE
$38.69
+1.69 (+4.57%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $143.4M · quality 60.3/100
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
31/100
D
Piotroski
2/9
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
$4.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
1.7%
↓Gross Margin
29.0%
↑Debt/Equity
-3.42
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+23.8%
FCF margin
20.7%
FCF / Net income
-74.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $838.7M · net income $-2.3M · FCF $173.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $838.7M | $838.7M | — | $639.1M |
| Net Income | $-2.3M | $-2.3M | $134.8M | $118.7M |
| EBITDA | $-116.7M | $-116.7M | $145.6M | $124.5M |
| EPS | -0.18 | -0.18 | 12.25 | — |
| Gross Margin | 29.0% | 29.0% | — | — |
| Operating Margin | 6.9% | 6.9% | — | 18.3% |
| Net Margin | -0.3% | -0.3% | — | 18.6% |
| Balance Sheet | ||||
| Debt/Equity | -3.42 | -3.42 | — | — |
| Current Ratio | 2.36 | 2.36 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $173.6M | $173.6M | — | $113.2M |
| Returns | ||||
| ROE | 1.7% | 1.7% | — | — |
| Growth & Yield | ||||
| EPS Growth | -101.5% | -101.5% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+64.6%
Start / end P/E
n/dx → n/dx
EPS bridge
12.25 → -0.18
Residual
+64.6%
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.