Industrials / Staffing & Employment ServicesNasdaqGS
$33.78
+1.24 (+3.81%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $47.2M · quality 56.3/100
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
52/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$830M
P/E
22.1x
↑EV/EBITDA
10.2x
↑ROE
22.6%
↑Gross Margin
21.0%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+10.9%
FCF CAGR
+21.3%
FCF margin
3.8%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.24B · net income $54.4M · FCF $47.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.24B | $1.24B | $1.14B | $1.07B | $1.05B | — | — | — | — | $920.4M | $840.6M | $740.8M | $636.4M | $537.0M | $402.7M | $314.9M | $273.1M | $236.5M |
| Net Income | $54.4M | $54.4M | $53.0M | $50.6M | $47.3M | $38.1M | $33.8M | $48.3M | $38.1M | $25.2M | $18.8M | $25.5M | $-25.5M | $15.7M | $13.1M | $14.3M | $7.4M | $-3.9M |
| EBITDA | $79.8M | $79.8M | $78.6M | $76.3M | $71.7M | $49.2M | $41.0M | $54.4M | $41.2M | $35.4M | $32.2M | $39.3M | $-40.7M | $23.1M | $20.3M | $5.3M | $9.3M | $-6.5M |
| EPS | 2.08 | 2.08 | 1.98 | 1.85 | 1.64 | 1.25 | 1.10 | 1.57 | 1.25 | 0.83 | 0.64 | 0.87 | -0.89 | 0.53 | 0.42 | 0.35 | 0.18 | -0.10 |
| Gross Margin | 21.0% | 21.0% | 22.1% | 22.7% | 22.3% | — | — | — | — | 17.2% | 17.3% | 17.5% | 5.2% | 15.4% | 16.6% | 13.8% | 16.4% | 11.4% |
| Operating Margin | 5.0% | 5.0% | 5.2% | 5.7% | 5.6% | — | — | — | — | 3.3% | 3.4% | 4.9% | -6.8% | 3.9% | 4.7% | 1.2% | 2.9% | -3.5% |
| Net Margin | 4.4% | 4.4% | 4.6% | 4.7% | 4.5% | — | — | — | — | 2.7% | 2.2% | 3.4% | -4.0% | 2.9% | 3.3% | 4.5% | 2.7% | -1.7% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.10 | 0.10 | 0.10 | 0.11 | 0.12 | — | 0.02 | 0.02 | 0.03 | 0.05 | 0.06 | 0.00 | 0.60 | 0.08 | 0.11 | 0.00 | — | — |
| Current Ratio | 1.16 | 1.16 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $47.2M | $47.2M | $-4.1M | $55.4M | $11.8M | — | — | — | $64.1M | $109.2M | $73.2M | — | — | $66.1M | $41.9M | $30.1M | $16.3M | $2.1M |
| Returns | ||||||||||||||||||
| ROE | 22.6% | 22.6% | 23.9% | 25.4% | 26.6% | 18.3% | 17.0% | 28.1% | 32.0% | 28.3% | 27.0% | 46.7% | -77.8% | 24.0% | 26.9% | 14.1% | 7.7% | -4.2% |
| Valuation | ||||||||||||||||||
| P/E | 22.08 | 22.08 | 21.62 | 15.29 | 14.42 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.18 | 10.18 | 14.11 | 9.49 | 8.53 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.66 | 3.66 | 5.16 | 3.89 | 3.83 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 8.4% | 8.4% | 7.0% | 1.4% | — | — | — | — | — | 9.5% | 13.5% | 16.4% | 18.5% | 33.4% | 27.9% | 15.3% | 15.5% | — |
| EPS Growth | 5.1% | 5.1% | 7.2% | 13.0% | — | 13.9% | -30.0% | 25.9% | 49.5% | 30.6% | -26.5% | 197.2% | -268.4% | 26.9% | 18.4% | 98.6% | 286.8% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.0%
EPS terminal req.
$3.00
Spread vs growth
-7.9%
5Y implied EPS CAGR
11.8%
EPS terminal req.
$3.63
Spread vs growth
-6.7%
10Y implied EPS CAGR
10.9%
EPS terminal req.
$5.84
Spread vs growth
-5.8%
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
-17.3%
Start / end P/E
20.9x → 16.2x
EPS bridge
1.98 → 2.08
Residual
-1.1%
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.