Industrials / Staffing & Employment ServicesSES
$0.75
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $52.0M · quality 83.3/100
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
58/100
C
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
$744M
P/E
15.0x
↓EV/EBITDA
7.0x
↓ROE
12.7%
↑Gross Margin
21.0%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.5%
FCF CAGR
-11.0%
FCF margin
8.9%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $584.0M · net income $51.2M · FCF $52.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $584.0M | $584.0M | $567.0M | $578.5M | $611.8M |
| Net Income | $51.2M | $51.2M | $44.5M | $63.6M | $67.5M |
| EBITDA | $70.2M | $70.2M | $64.4M | $86.4M | $95.8M |
| EPS | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 |
| Gross Margin | 21.0% | 21.0% | 21.6% | 24.0% | 28.5% |
| Operating Margin | 9.2% | 9.2% | 8.9% | 10.9% | 12.9% |
| Net Margin | 8.8% | 8.8% | 7.9% | 11.0% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
| Current Ratio | 5.62 | 5.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52.0M | $52.0M | $49.4M | $55.4M | $73.7M |
| Returns | |||||
| ROE | 12.7% | 12.7% | 11.8% | 16.9% | 18.7% |
| Valuation | |||||
| P/E | 15.00 | 15.00 | 15.23 | 10.87 | 11.85 |
| EV/EBITDA | 7.01 | 7.01 | 6.77 | 5.00 | 5.50 |
| P/B | 1.83 | 1.83 | 1.79 | 1.83 | 2.21 |
| Growth & Yield | |||||
| Revenue Growth | 3.0% | 3.0% | -2.0% | -5.4% | — |
| EPS Growth | 15.0% | 15.0% | -29.7% | -4.6% | — |
| Dividend Yield | 5.9% | 5.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
8.5%
EPS terminal req.
$0.07
Spread vs growth
6.5%
5Y implied EPS CAGR
9.1%
EPS terminal req.
$0.08
Spread vs growth
5.9%
10Y implied EPS CAGR
9.5%
EPS terminal req.
$0.13
Spread vs growth
5.5%
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
+17.8%
Start / end P/E
14.8x → 14.4x
EPS bridge
0.05 → 0.05
Residual
-0.4%
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.