Industrials / Staffing & Employment ServicesWarsaw
$45.50
+1.20 (+2.63%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $295.5M · 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
61/100
B
Piotroski
7/9
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
$3.1B
P/E
13.3x
↓EV/EBITDA
8.7x
↓ROE
46.1%
↑Gross Margin
N/A
•Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.1%
FCF CAGR
+9.8%
FCF margin
36.4%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $811.2M · net income $238.7M · FCF $295.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $811.2M | $811.2M | $770.0M | $724.4M | $608.5M |
| Net Income | $238.7M | $238.7M | $204.3M | $185.0M | $166.6M |
| EBITDA | $366.1M | $366.1M | $321.0M | $294.0M | $261.2M |
| EPS | 3.46 | 3.46 | 2.95 | 2.67 | 2.40 |
| Gross Margin | — | — | 98.1% | 98.2% | 98.5% |
| Operating Margin | 38.1% | 38.1% | 38.6% | 38.8% | 40.4% |
| Net Margin | 29.4% | 29.4% | 26.5% | 25.5% | 27.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.57 | 0.82 | 1.24 |
| Current Ratio | 0.75 | 0.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $295.5M | $295.5M | $263.4M | $300.5M | $223.2M |
| Returns | |||||
| ROE | 46.1% | 46.1% | 47.4% | 51.0% | 53.6% |
| Valuation | |||||
| P/E | 13.30 | 13.30 | 20.68 | 22.55 | 18.73 |
| EV/EBITDA | 8.66 | 8.66 | 13.45 | 14.63 | 12.99 |
| P/B | 6.06 | 6.06 | 9.79 | 11.47 | 10.02 |
| Growth & Yield | |||||
| Revenue Growth | 5.4% | 5.4% | 6.3% | 19.0% | — |
| EPS Growth | 17.3% | 17.3% | 10.5% | 11.3% | — |
| Dividend Yield | 6.8% | 6.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
5.3%
EPS terminal req.
$4.04
Spread vs growth
12.0%
5Y implied EPS CAGR
7.1%
EPS terminal req.
$4.89
Spread vs growth
10.1%
10Y implied EPS CAGR
8.6%
EPS terminal req.
$7.87
Spread vs growth
8.7%
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
-22.1%
Start / end P/E
22.4x → 13.6x
EPS bridge
2.95 → 3.46
Residual
-6.8%
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.