Consumer Cyclical / Personal ServicesLSE
$396.00
-1.00 (-0.24%)
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 $97.5M · quality 64.3/100
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
47/100
C
Piotroski
6/9
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
$322M
P/E
7.3x
↓EV/EBITDA
213.7x
↑ROE
22.9%
↑Gross Margin
23.4%
↓Debt/Equity
1.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.8%
FCF CAGR
-13.5%
FCF margin
5.8%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.14B · net income $46.2M · FCF $65.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.14B | $1.14B | $1.13B | $1.09B | $959.6M |
| Net Income | $46.2M | $46.2M | $46.5M | $35.2M | $28.3M |
| EBITDA | $160.3M | $160.3M | $149.2M | $118.2M | $97.1M |
| EPS | 0.54 | 0.54 | 0.49 | 0.32 | 0.25 |
| Gross Margin | 23.4% | 23.4% | 22.4% | 20.1% | 20.4% |
| Operating Margin | 6.6% | 6.6% | 6.3% | 4.7% | 4.2% |
| Net Margin | 4.1% | 4.1% | 4.1% | 3.2% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.58 | 1.58 | 1.62 | 1.47 | 1.06 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $65.7M | $65.7M | $97.5M | $110.0M | $101.5M |
| Returns | |||||
| ROE | 22.9% | 22.9% | 25.3% | 17.8% | 13.3% |
| Valuation | |||||
| P/E | 7.33 | 7.33 | 733.73 | 979.96 | 801.92 |
| EV/EBITDA | 213.72 | 213.72 | 230.17 | 293.18 | 234.99 |
| P/B | 168.43 | 168.43 | 185.42 | 174.67 | 106.89 |
| Growth & Yield | |||||
| Revenue Growth | 0.3% | 0.3% | 4.0% | 13.5% | — |
| EPS Growth | 10.2% | 10.2% | 53.0% | 28.1% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
302.6%
EPS terminal req.
$35.14
Spread vs growth
-292.3%
5Y implied EPS CAGR
139.6%
EPS terminal req.
$42.52
Spread vs growth
-129.4%
10Y implied EPS CAGR
62.3%
EPS terminal req.
$68.47
Spread vs growth
-52.1%
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
+5.3%
Start / end P/E
840.2x → 770.5x
EPS bridge
0.49 → 0.54
Residual
-0.8%
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.