Industrials / Staffing & Employment ServicesStockholm
$44.00
+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 $78.0M · quality 82.7/100
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
50/100
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
$421M
P/E
12.4x
↓EV/EBITDA
5.5x
↓ROE
11.4%
↑Gross Margin
24.8%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.3%
FCF CAGR
-13.7%
FCF margin
4.4%
FCF / Net income
1.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.45B · net income $33.1M · FCF $64.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.45B | $1.45B | $1.72B | $1.97B | $1.77B |
| Net Income | $33.1M | $33.1M | $47.1M | $110.4M | $101.3M |
| EBITDA | $67.1M | $67.1M | $89.3M | $171.5M | $154.4M |
| EPS | 3.46 | 3.46 | 4.89 | 11.44 | 10.59 |
| Gross Margin | 24.8% | 24.8% | 25.9% | 28.0% | 29.3% |
| Operating Margin | 2.6% | 2.6% | 3.2% | 7.3% | 4.6% |
| Net Margin | 2.3% | 2.3% | 2.7% | 5.6% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.13 | 0.28 | 0.44 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $64.2M | $64.2M | $78.0M | $140.9M | $100.0M |
| Returns | |||||
| ROE | 11.4% | 11.4% | 15.7% | 35.6% | 38.6% |
| Valuation | |||||
| P/E | 12.36 | 12.36 | 12.45 | 9.44 | 12.63 |
| EV/EBITDA | 5.49 | 5.49 | 5.69 | 5.63 | 8.11 |
| P/B | 1.45 | 1.45 | 1.96 | 3.36 | 4.87 |
| Growth & Yield | |||||
| Revenue Growth | -15.4% | -15.4% | -12.7% | 11.5% | — |
| EPS Growth | -29.2% | -29.2% | -57.3% | 8.0% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
4.1%
EPS terminal req.
$3.90
Spread vs growth
-33.4%
5Y implied EPS CAGR
6.4%
EPS terminal req.
$4.72
Spread vs growth
-35.7%
10Y implied EPS CAGR
8.2%
EPS terminal req.
$7.61
Spread vs growth
-37.4%
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
+3.2%
Start / end P/E
9.1x → 12.7x
EPS bridge
4.89 → 3.46
Residual
-11.8%
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.