Industrials / Staffing & Employment ServicesNYSE
$32.93
+1.30 (+4.11%)
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 25%
FCF escenarios
weak_data · normalized FCF $258.1M · quality 45.3/100
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
26/100
D
Piotroski
0/9
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
$1.5B
P/E
N/A
•EV/EBITDA
10.0x
↑ROE
-0.6%
↓Gross Margin
16.7%
↓Debt/Equity
1.01
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-0.9%
FCF / Net income
12.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.96B · net income $-13.3M · FCF $-161.4M
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 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $17.96B | $17.96B | $17.85B | $18.91B | $19.83B | $20.72B | $18.00B | $20.86B | $21.99B | $21.03B | $19.65B | — | — | — | — | — | — | — | — |
| Net Income | $-13.3M | $-13.3M | $145.1M | $88.8M | $373.8M | $382.4M | $23.8M | $465.7M | $556.7M | $545.4M | $443.7M | $419.2M | $427.6M | $288.0M | $197.6M | $251.6M | $-263.6M | $-9.2M | $205.5M |
| EBITDA | $274.8M | $274.8M | $433.4M | $374.2M | $688.6M | $658.8M | $263.9M | $722.1M | $882.5M | $873.6M | $830.8M | $766.6M | $803.7M | $606.2M | $512.2M | $628.6M | $-11.9M | $138.9M | $600.6M |
| EPS | -0.29 | -0.29 | 3.01 | 1.76 | 7.08 | 6.91 | 0.41 | 7.72 | 8.56 | 8.04 | 6.27 | 5.40 | 5.30 | 3.62 | 2.47 | 3.04 | -3.26 | -0.12 | 2.58 |
| Gross Margin | 16.7% | 16.7% | 17.3% | 17.8% | 18.0% | 16.4% | 15.7% | 16.2% | 16.3% | 16.6% | 17.0% | — | — | — | — | — | — | — | — |
| Operating Margin | 1.3% | 1.3% | 1.7% | 1.6% | 3.2% | 2.8% | 1.0% | 3.1% | 3.6% | 3.8% | 3.8% | — | — | — | — | — | — | — | — |
| Net Margin | -0.1% | -0.1% | 0.8% | 0.5% | 1.9% | 1.8% | 0.1% | 2.2% | 2.5% | 2.6% | 2.3% | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.01 | 1.01 | 0.63 | 0.60 | 0.51 | 0.22 | 0.45 | 0.37 | 0.39 | 0.17 | 0.33 | 0.31 | 0.14 | 0.17 | 0.18 | 0.11 | 0.28 | 0.28 | — |
| Current Ratio | 1.12 | 1.12 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $-161.4M | $-161.4M | $258.1M | $270.0M | $347.7M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | -0.6% | -0.6% | 6.8% | 4.0% | 15.3% | 15.2% | 1.0% | 17.0% | 21.2% | 19.7% | 18.8% | 16.0% | 14.5% | 9.9% | 7.9% | 10.1% | -11.0% | -0.4% | 8.4% |
| Valuation | |||||||||||||||||||
| P/E | — | — | 19.17 | 43.56 | 12.61 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.02 | 10.02 | 8.33 | 12.32 | 7.74 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.75 | 0.75 | 1.31 | 1.74 | 1.93 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 0.6% | 0.6% | -5.6% | -4.6% | — | 15.1% | -13.7% | -5.1% | 4.5% | 7.0% | — | — | — | — | — | — | — | — | — |
| EPS Growth | -109.6% | -109.6% | 71.0% | -75.1% | — | 1585.4% | -94.7% | -9.8% | 6.5% | 28.2% | 16.1% | 1.9% | 46.4% | 46.6% | -18.7% | 193.3% | -2616.7% | -104.7% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.1%
Start / end P/E
n/dx → n/dx
EPS bridge
3.01 → -0.29
Residual
-21.5%
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.