Industrials / Staffing & Employment ServicesBSE
$302.15
-2.75 (-0.89%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-650000.00 · quality 35.3/100
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
25/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$7.2B
P/E
24.5x
↑EV/EBITDA
16.1x
↑ROE
35.6%
↑Gross Margin
10.0%
↓Debt/Equity
0.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+86.9%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
-0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.93B · net income $293.3M · FCF $-232.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $8.93B | $8.93B | $5.10B | $2.56B |
| Net Income | $293.3M | $293.3M | $103.7M | $88.8M |
| EBITDA | $492.1M | $492.1M | $181.8M | $151.5M |
| EPS | — | — | 4.36 | 3.73 |
| Gross Margin | 10.0% | 10.0% | 9.1% | 13.2% |
| Operating Margin | 4.9% | 4.9% | 2.9% | 5.1% |
| Net Margin | 3.3% | 3.3% | 2.0% | 3.5% |
| Balance Sheet | ||||
| Debt/Equity | 0.97 | 0.97 | 0.93 | 0.85 |
| Cash Flow | ||||
| Free Cash Flow | $-232.7M | $-232.7M | $-650000.00 | $18.0M |
| Returns | ||||
| ROE | 35.6% | 35.6% | 19.8% | 22.1% |
| Valuation | ||||
| P/E | 24.55 | 24.55 | — | — |
| EV/EBITDA | 16.09 | 16.09 | — | — |
| P/B | 8.74 | 8.74 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 75.0% | 75.0% | 99.7% | — |
| EPS Growth | — | — | 16.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.1%
Start / end P/E
n/dx → n/dx
EPS bridge
4.36 → n/d
Residual
-18.1%
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.