Industrials / Staffing & Employment ServicesLSE
$122.20
-0.80 (-0.65%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $108.4M · quality 74.0/100
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
30/100
D
Piotroski
4/9
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
$380M
P/E
40.7x
↑EV/EBITDA
481.4x
↑ROE
4.2%
↓Gross Margin
48.2%
↑Debt/Equity
0.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.1%
FCF CAGR
-37.6%
FCF margin
2.3%
FCF / Net income
4.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.60B · net income $9.0M · FCF $37.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.60B | $1.60B | $1.74B | $2.01B | $1.99B |
| Net Income | $9.0M | $9.0M | $28.4M | $77.1M | $139.0M |
| EBITDA | $79.7M | $79.7M | $117.5M | $187.8M | $257.8M |
| EPS | 0.03 | 0.03 | 0.09 | 0.24 | 0.43 |
| Gross Margin | 48.2% | 48.2% | 48.5% | 50.1% | 54.1% |
| Operating Margin | 1.3% | 1.3% | 3.0% | 5.9% | 9.9% |
| Net Margin | 0.6% | 0.6% | 1.6% | 3.8% | 7.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.62 | 0.62 | 0.52 | 0.36 | 0.31 |
| Current Ratio | 1.47 | 1.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $37.1M | $37.1M | $108.4M | $121.6M | $153.1M |
| Returns | |||||
| ROE | 4.2% | 4.2% | 10.8% | 25.1% | 39.5% |
| Valuation | |||||
| P/E | 40.73 | 40.73 | 3768.89 | 1918.52 | 1085.52 |
| EV/EBITDA | 481.43 | 481.43 | 909.67 | 787.14 | 584.95 |
| P/B | 178.35 | 178.35 | 407.32 | 482.33 | 428.18 |
| Growth & Yield | |||||
| Revenue Growth | -8.2% | -8.2% | -13.5% | 1.0% | — |
| EPS Growth | -67.8% | -67.8% | -63.0% | -44.1% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
620.4%
EPS terminal req.
$10.84
Spread vs growth
-688.2%
5Y implied EPS CAGR
239.7%
EPS terminal req.
$13.12
Spread vs growth
-307.5%
10Y implied EPS CAGR
93.3%
EPS terminal req.
$21.13
Spread vs growth
-161.1%
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
-48.1%
Start / end P/E
3022.2x → 4213.8x
EPS bridge
0.09 → 0.03
Residual
-26.7%
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.