Industrials / Staffing & Employment ServicesAmsterdam
$7.22
+0.04 (+0.56%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $20.4M · quality 51.7/100
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
42/100
C
Piotroski
3/9
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
$363M
P/E
120.3x
↑EV/EBITDA
9.7x
↓ROE
1.1%
↓Gross Margin
17.9%
↓Debt/Equity
0.39
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.0%
FCF CAGR
+10.7%
FCF margin
1.7%
FCF / Net income
6.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.22B · net income $3.1M · FCF $20.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.22B | $1.22B | $1.36B | $1.33B | $1.18B |
| Net Income | $3.1M | $3.1M | $29.8M | $31.7M | $29.4M |
| EBITDA | $44.4M | $44.4M | $72.4M | $78.3M | $70.0M |
| EPS | — | — | 0.59 | 0.58 | 0.58 |
| Gross Margin | 17.9% | 17.9% | 19.3% | 20.6% | 21.3% |
| Operating Margin | 1.4% | 1.4% | 3.8% | 4.2% | 5.2% |
| Net Margin | 0.3% | 0.3% | 2.2% | 2.4% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.39 | 0.39 | 0.30 | 0.41 | 0.21 |
| Current Ratio | 2.39 | 2.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.4M | $20.4M | $86.1M | $-4.0M | $15.1M |
| Returns | |||||
| ROE | 1.1% | 1.1% | 9.5% | 10.5% | 9.6% |
| Valuation | |||||
| P/E | 120.33 | 120.33 | 15.97 | 18.86 | 16.98 |
| EV/EBITDA | 9.66 | 9.66 | 6.34 | 8.10 | 7.40 |
| P/B | 1.35 | 1.35 | 1.51 | 1.83 | 1.63 |
| Growth & Yield | |||||
| Revenue Growth | -10.8% | -10.8% | 2.6% | 12.6% | — |
| EPS Growth | — | — | 1.7% | 0.0% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.59 → n/d
Residual
-21.5%
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.