Industrials / Staffing & Employment ServicesStockholm
$61.00
-0.70 (-1.13%)
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 $147.1M · quality 71.0/100
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
36/100
D
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
$1.1B
P/E
15.8x
↓EV/EBITDA
6.6x
↓ROE
30.5%
↑Gross Margin
2.8%
↓Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
+11.0%
FCF margin
0.8%
FCF / Net income
1.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.74B · net income $76.2M · FCF $111.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.74B | $13.74B | $15.76B | $17.21B | $16.07B |
| Net Income | $76.2M | $76.2M | $138.5M | $129.0M | $139.2M |
| EBITDA | $179.0M | $179.0M | $243.4M | $246.2M | $212.7M |
| EPS | 4.41 | 4.41 | 8.01 | 7.46 | 8.05 |
| Gross Margin | 2.8% | 2.8% | 2.7% | 2.6% | 2.5% |
| Operating Margin | 1.0% | 1.0% | 1.3% | 1.1% | 1.1% |
| Net Margin | 0.6% | 0.6% | 0.9% | 0.7% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.74 | 0.93 | 1.77 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $111.8M | $111.8M | $164.5M | $147.1M | $81.8M |
| Returns | |||||
| ROE | 30.5% | 30.5% | 46.0% | 45.9% | 53.4% |
| Valuation | |||||
| P/E | 15.84 | 15.84 | 18.68 | 19.01 | 15.08 |
| EV/EBITDA | 6.61 | 6.61 | 11.02 | 10.48 | 10.47 |
| P/B | 4.22 | 4.22 | 8.58 | 8.73 | 8.05 |
| Growth & Yield | |||||
| Revenue Growth | -12.8% | -12.8% | -8.4% | 7.1% | — |
| EPS Growth | -44.9% | -44.9% | 7.4% | -7.3% | — |
| Dividend Yield | 6.5% | 6.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.1%
EPS terminal req.
$5.41
Spread vs growth
-52.0%
5Y implied EPS CAGR
8.2%
EPS terminal req.
$6.55
Spread vs growth
-53.2%
10Y implied EPS CAGR
9.1%
EPS terminal req.
$10.55
Spread vs growth
-54.1%
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
-38.1%
Start / end P/E
13.9x → 13.9x
EPS bridge
8.01 → 4.41
Residual
-0.3%
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.