Industrials / Staffing & Employment ServicesBSE
$66.40
-1.44 (-2.23%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $8.5M · quality 34.7/100
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
28/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$479M
P/E
9.5x
↓EV/EBITDA
6.0x
↓ROE
27.5%
↑Gross Margin
3.3%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
-11.4%
FCF margin
0.2%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.83B · net income $50.2M · FCF $6.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.83B | $2.83B | $2.81B | $2.56B |
| Net Income | $50.2M | $50.2M | $42.0M | $38.8M |
| EBITDA | $73.6M | $73.6M | $60.3M | $56.2M |
| EPS | — | — | 5.83 | 5.39 |
| Gross Margin | 3.3% | 3.3% | 3.0% | 3.3% |
| Operating Margin | 2.5% | 2.5% | 1.7% | 2.0% |
| Net Margin | 1.8% | 1.8% | 1.5% | 1.5% |
| Balance Sheet | ||||
| Debt/Equity | — | — | 0.00 | 0.05 |
| Current Ratio | 1.94 | 1.94 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $6.7M | $6.7M | $63.5M | $8.5M |
| Returns | ||||
| ROE | 27.5% | 27.5% | 29.9% | 32.0% |
| Valuation | ||||
| P/E | 9.54 | 9.54 | — | — |
| EV/EBITDA | 6.00 | 6.00 | — | — |
| P/B | 2.62 | 2.62 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 0.8% | 0.8% | 9.8% | — |
| EPS Growth | — | — | 8.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.9%
Start / end P/E
n/dx → n/dx
EPS bridge
5.83 → n/d
Residual
-18.9%
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.