Industrials / Staffing & Employment ServicesLSE
$34.14
-0.22 (-0.66%)
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 24%
FCF escenarios
weak_data · normalized FCF $136.6M · quality 54.7/100
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
29/100
D
Piotroski
2/9
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
$546M
P/E
N/A
•EV/EBITDA
579.4x
↑ROE
-0.9%
↓Gross Margin
16.0%
↓Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+7.2%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-14.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.95B · net income $-4.9M · FCF $72.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.95B | $6.95B | $7.58B | $6.59B | $5.65B |
| Net Income | $-4.9M | $-4.9M | $138.3M | $154.2M | $61.5M |
| EBITDA | $94.5M | $94.5M | $266.9M | $274.9M | $163.3M |
| EPS | -0.00 | -0.00 | 0.09 | 0.09 | — |
| Gross Margin | 16.0% | 16.0% | 17.1% | 18.1% | 16.3% |
| Operating Margin | 1.0% | 1.0% | 2.6% | 3.3% | 1.7% |
| Net Margin | -0.1% | -0.1% | 1.8% | 2.3% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.30 | 0.23 | 0.23 |
| Current Ratio | 1.27 | 1.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $72.4M | $72.4M | $136.6M | $147.3M | $-12.8M |
| Returns | |||||
| ROE | -0.9% | -0.9% | 20.6% | 19.4% | 7.1% |
| Valuation | |||||
| P/E | — | — | 1167.84 | 1283.21 | — |
| EV/EBITDA | 579.44 | 579.44 | 605.59 | 719.28 | 1700.82 |
| P/B | 97.98 | 97.98 | 241.05 | 248.48 | 318.83 |
| Growth & Yield | |||||
| Revenue Growth | -8.4% | -8.4% | 15.1% | 16.7% | — |
| EPS Growth | -103.6% | -103.6% | -6.5% | — | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-52.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → -0.00
Residual
-53.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.