Consumer Cyclical / Personal ServicesSão Paulo
$0.81
+0.01 (+1.25%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $62.8M · quality 45.3/100
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
38/100
D
Piotroski
8/9
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
$290M
P/E
20.3x
↑EV/EBITDA
3.2x
↓ROE
1.8%
↓Gross Margin
34.1%
↑Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
—
FCF margin
5.7%
FCF / Net income
4.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.09B · net income $15.7M · FCF $62.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.09B | $1.09B | $1.03B | $1.01B | $906.5M |
| Net Income | $15.7M | $15.7M | $2.5M | $-23.1M | $-50.2M |
| EBITDA | $280.9M | $280.9M | $242.2M | $230.2M | $149.2M |
| EPS | 0.04 | 0.04 | 0.01 | -0.07 | -0.19 |
| Gross Margin | 34.1% | 34.1% | 33.5% | 37.0% | 35.1% |
| Operating Margin | 15.6% | 15.6% | 14.4% | 12.6% | 10.8% |
| Net Margin | 1.4% | 1.4% | 0.2% | -2.3% | -5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.88 | 0.88 | 1.01 | 1.01 | 1.04 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $62.8M | $62.8M | $83.3M | $29.0M | $-50.0M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 0.3% | -2.7% | -5.7% |
| Valuation | |||||
| P/E | 20.25 | 20.25 | 104.29 | — | — |
| EV/EBITDA | 3.20 | 3.20 | 3.74 | 4.80 | 7.00 |
| P/B | 0.34 | 0.34 | 0.31 | 0.46 | 0.41 |
| Growth & Yield | |||||
| Revenue Growth | 6.1% | 6.1% | 2.3% | 11.0% | — |
| EPS Growth | 423.5% | 423.5% | 109.9% | 62.6% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
25.2%
EPS terminal req.
$0.07
Spread vs growth
398.3%
5Y implied EPS CAGR
18.9%
EPS terminal req.
$0.09
Spread vs growth
404.6%
10Y implied EPS CAGR
14.3%
EPS terminal req.
$0.14
Spread vs growth
409.1%
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
-19.3%
Start / end P/E
150.0x → 22.1x
EPS bridge
0.01 → 0.04
Residual
-361.1%
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.