Industrials / Staffing & Employment ServicesStockholm
$56.40
-2.20 (-3.87%)
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 $17.6M · quality 47.7/100
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
64/100
B
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
$307M
P/E
20.4x
↑EV/EBITDA
5.9x
↓ROE
16.0%
↑Gross Margin
8.8%
↓Debt/Equity
1.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+217.2%
FCF CAGR
+79.4%
FCF margin
3.4%
FCF / Net income
2.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.35B · net income $15.9M · FCF $45.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.35B | $1.35B | $406.9M | $73.8M | $42.3M |
| Net Income | $15.9M | $15.9M | $12.6M | $1.5M | $7.1M |
| EBITDA | $65.7M | $65.7M | $25.7M | $6.6M | $11.1M |
| EPS | 2.99 | 2.99 | 2.59 | 0.41 | 2.09 |
| Gross Margin | 8.8% | 8.8% | 10.7% | 18.6% | 42.6% |
| Operating Margin | 3.1% | 3.1% | 4.9% | 5.2% | 22.7% |
| Net Margin | 1.2% | 1.2% | 3.1% | 2.1% | 16.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.88 | 1.88 | 0.67 | 0.88 | 0.36 |
| Current Ratio | 0.97 | 0.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $45.6M | $45.6M | $17.6M | $4.3M | $7.9M |
| Returns | |||||
| ROE | 16.0% | 16.0% | 17.7% | 4.1% | 26.0% |
| Valuation | |||||
| P/E | 20.43 | 20.43 | 7.88 | 67.32 | 11.82 |
| EV/EBITDA | 5.93 | 5.93 | 4.61 | 16.15 | 6.87 |
| P/B | 3.09 | 3.09 | 1.43 | 2.81 | 3.08 |
| Growth & Yield | |||||
| Revenue Growth | 231.4% | 231.4% | 451.5% | 74.6% | — |
| EPS Growth | 15.4% | 15.4% | 531.7% | -80.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.7%
EPS terminal req.
$5.00
Spread vs growth
-3.3%
5Y implied EPS CAGR
15.2%
EPS terminal req.
$6.06
Spread vs growth
0.3%
10Y implied EPS CAGR
12.5%
EPS terminal req.
$9.75
Spread vs growth
2.9%
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
+67.5%
Start / end P/E
12.6x → 18.3x
EPS bridge
2.59 → 2.99
Residual
+7.0%
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.