Industrials / Staffing & Employment ServicesParis
$55.80
+0.00 (+0.00%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $94.2M · quality 79.3/100
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
41/100
C
Piotroski
6/9
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
$588M
P/E
18.9x
↑EV/EBITDA
3.3x
↓ROE
4.4%
↓Gross Margin
31.6%
↑Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
-15.7%
FCF margin
2.1%
FCF / Net income
2.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.37B · net income $31.2M · FCF $72.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.37B | $3.37B | $3.12B | $2.54B | $2.34B |
| Net Income | $31.2M | $31.2M | $73.0M | $72.8M | $67.9M |
| EBITDA | $149.1M | $149.1M | $162.0M | $148.7M | $140.1M |
| EPS | 2.96 | 2.96 | 6.90 | 6.56 | 6.12 |
| Gross Margin | 31.6% | 31.6% | 31.1% | 23.1% | 5.7% |
| Operating Margin | 1.9% | 1.9% | 3.1% | 3.8% | 4.3% |
| Net Margin | 0.9% | 0.9% | 2.3% | 2.9% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.31 | 0.19 | 0.19 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $72.5M | $72.5M | $95.6M | $94.2M | $121.0M |
| Returns | |||||
| ROE | 4.4% | 4.4% | 9.8% | 9.7% | 9.4% |
| Valuation | |||||
| P/E | 18.85 | 18.85 | 8.67 | 11.59 | 10.07 |
| EV/EBITDA | 3.29 | 3.29 | 3.26 | 3.47 | 2.46 |
| P/B | 0.84 | 0.84 | 0.85 | 1.12 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | 7.9% | 7.9% | 23.2% | 8.5% | — |
| EPS Growth | -57.1% | -57.1% | 5.2% | 7.1% | — |
| Dividend Yield | 2.7% | 2.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.7%
EPS terminal req.
$4.95
Spread vs growth
-75.8%
5Y implied EPS CAGR
15.1%
EPS terminal req.
$5.99
Spread vs growth
-72.2%
10Y implied EPS CAGR
12.5%
EPS terminal req.
$9.65
Spread vs growth
-69.6%
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
-19.8%
Start / end P/E
10.4x → 18.9x
EPS bridge
6.90 → 2.96
Residual
-46.1%
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.