Industrials / Staffing & Employment ServicesJohannesburg
$270.00
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $19.9M · quality 76.3/100
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
65/100
B
Piotroski
7/9
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
$199M
P/E
6.0x
↓EV/EBITDA
439.3x
↑ROE
14.5%
↑Gross Margin
11.9%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.4%
FCF CAGR
-5.1%
FCF margin
2.8%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $31.4M · FCF $29.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.07B | $1.07B | $950.6M | $805.1M | $777.1M |
| Net Income | $31.4M | $31.4M | $25.0M | $18.6M | $15.5M |
| EBITDA | $45.6M | $45.6M | $34.4M | $29.2M | $26.3M |
| EPS | 0.42 | 0.42 | 0.33 | 0.23 | 0.18 |
| Gross Margin | 11.9% | 11.9% | 11.8% | 11.5% | 11.6% |
| Operating Margin | 3.2% | 3.2% | 2.5% | 2.4% | 1.1% |
| Net Margin | 2.9% | 2.9% | 2.6% | 2.3% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 |
| Current Ratio | 2.76 | 2.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $29.6M | $29.6M | $19.9M | $17.1M | $34.6M |
| Returns | |||||
| ROE | 14.5% | 14.5% | 12.6% | 10.1% | 8.7% |
| Valuation | |||||
| P/E | 6.00 | 6.00 | 475.90 | 534.64 | 653.59 |
| EV/EBITDA | 439.32 | 439.32 | 343.37 | 339.22 | 382.88 |
| P/B | 92.67 | 92.67 | 59.85 | 53.77 | 56.76 |
| Growth & Yield | |||||
| Revenue Growth | 13.0% | 13.0% | 18.1% | 3.6% | — |
| EPS Growth | 29.4% | 29.4% | 39.3% | 27.3% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
284.5%
EPS terminal req.
$23.96
Spread vs growth
-255.0%
5Y implied EPS CAGR
133.1%
EPS terminal req.
$28.99
Spread vs growth
-103.6%
10Y implied EPS CAGR
60.1%
EPS terminal req.
$46.69
Spread vs growth
-30.7%
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
+9.3%
Start / end P/E
767.6x → 640.4x
EPS bridge
0.33 → 0.42
Residual
-4.9%
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.