Industrials / Staffing & Employment ServicesNYSE
$48.20
+1.21 (+2.58%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $79.3M · quality 79.7/100
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
45/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$860M
P/E
24.5x
↑EV/EBITDA
17.4x
↑ROE
27.9%
↑Gross Margin
27.2%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+1.2%
FCF margin
3.5%
FCF / Net income
1.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.33B · net income $34.8M · FCF $46.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.33B | $1.33B | $1.41B | $1.53B | $1.71B | $1.58B | $1.40B | $1.35B | $1.30B | $1.25B | $1.32B | — | — | — | — | — | — | — |
| Net Income | $34.8M | $34.8M | $50.4M | $61.1M | $75.4M | $75.2M | $56.0M | $130.9M | $58.0M | $33.3M | $32.8M | $42.8M | $90.9M | $10.8M | $-13.7M | $27.2M | $20.6M | $12.9M |
| EBITDA | $55.6M | $55.6M | $75.6M | $92.1M | $121.3M | $111.1M | $85.5M | $81.3M | $80.7M | $68.5M | $67.9M | $84.1M | $59.2M | $21.9M | $-54.4M | $43.9M | $32.7M | $34.7M |
| EPS | 1.90 | 1.90 | 2.62 | 3.13 | 3.68 | 3.54 | 2.62 | 5.50 | 2.30 | 1.30 | 1.25 | 1.52 | 2.87 | 0.32 | -0.38 | 0.70 | 0.51 | 0.33 |
| Gross Margin | 27.2% | 27.2% | 27.4% | 27.9% | 29.3% | 28.9% | 28.3% | 29.3% | 29.6% | 30.0% | 31.0% | — | — | — | — | — | — | — |
| Operating Margin | 3.8% | 3.8% | 5.0% | 5.7% | 6.8% | 6.7% | 5.7% | 5.6% | 5.6% | 4.8% | 4.5% | — | — | — | — | — | — | — |
| Net Margin | 2.6% | 2.6% | 3.6% | 4.0% | 4.4% | 4.8% | 4.0% | 9.7% | 4.4% | 2.7% | 2.5% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.67 | 0.67 | 0.31 | 0.36 | 0.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.79 | 1.79 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $46.8M | $46.8M | $79.3M | $83.7M | $82.7M | $66.5M | $102.7M | $56.3M | $82.6M | $23.5M | $27.4M | $62.4M | $-31.6M | $-7.7M | $50.1M | $24.7M | $-9.2M | $38.8M |
| Returns | ||||||||||||||||||
| ROE | 27.9% | 27.9% | 32.6% | 38.4% | 41.4% | 39.9% | 31.1% | 78.2% | 34.4% | 24.8% | 26.9% | 30.7% | 65.2% | 6.9% | -8.1% | 11.6% | 8.1% | — |
| Valuation | ||||||||||||||||||
| P/E | 24.47 | 24.47 | 21.47 | 20.16 | 15.12 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 17.36 | 17.36 | 14.93 | 13.98 | 9.79 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 7.10 | 7.10 | 7.00 | 7.74 | 6.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -5.4% | -5.4% | -8.3% | -10.5% | — | 13.0% | 3.7% | 3.3% | 4.0% | -5.0% | — | — | — | — | — | — | — | — |
| EPS Growth | -27.7% | -27.7% | -16.1% | -15.0% | — | 35.1% | -52.4% | 139.1% | 76.9% | 4.0% | -17.8% | -47.0% | 796.9% | 184.2% | -154.3% | 37.3% | 54.5% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
31.1%
EPS terminal req.
$4.28
Spread vs growth
-58.8%
5Y implied EPS CAGR
22.2%
EPS terminal req.
$5.18
Spread vs growth
-49.9%
10Y implied EPS CAGR
15.9%
EPS terminal req.
$8.33
Spread vs growth
-43.6%
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
+21.5%
Start / end P/E
15.6x → 25.4x
EPS bridge
2.62 → 1.90
Residual
-17.5%
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.