Industrials / Staffing & Employment ServicesStockholm
$27.30
+0.00 (+0.00%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $28.5M · quality 78.0/100
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
46/100
C
Piotroski
5/9
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
$294M
P/E
20.7x
↑EV/EBITDA
9.1x
↓ROE
22.2%
↑Gross Margin
48.0%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.3%
FCF CAGR
-18.8%
FCF margin
6.4%
FCF / Net income
2.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $443.0M · net income $14.2M · FCF $28.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $443.0M | $443.0M | $464.2M | $511.5M | $505.2M |
| Net Income | $14.2M | $14.2M | $21.0M | $37.3M | $48.9M |
| EBITDA | $29.1M | $29.1M | $37.5M | $58.0M | $72.1M |
| EPS | — | — | 1.95 | 3.48 | 4.55 |
| Gross Margin | 48.0% | 48.0% | 49.9% | 47.8% | 47.3% |
| Operating Margin | 4.1% | 4.1% | 5.7% | 9.2% | 12.4% |
| Net Margin | 3.2% | 3.2% | 4.5% | 7.3% | 9.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.23 | 0.28 | 0.24 |
| Current Ratio | 1.75 | 1.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $28.5M | $28.5M | $21.4M | $32.9M | $53.3M |
| Returns | |||||
| ROE | 22.2% | 22.2% | 29.8% | 43.4% | 50.9% |
| Valuation | |||||
| P/E | 20.68 | 20.68 | 16.28 | 10.92 | 9.77 |
| EV/EBITDA | 9.08 | 9.08 | 8.58 | 6.44 | 5.87 |
| P/B | 4.58 | 4.58 | 4.86 | 4.75 | 4.98 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | -9.3% | 1.3% | — |
| EPS Growth | — | — | -44.0% | -23.5% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.8%
Start / end P/E
n/dx → n/dx
EPS bridge
1.95 → n/d
Residual
+1.5%
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.