Industrials / Staffing & Employment ServicesLSE
$85.00
-0.40 (-0.47%)
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 $9.7M · quality 54.3/100
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
15/100
F
Piotroski
3/9
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
$56M
P/E
N/A
•EV/EBITDA
704.1x
↑ROE
-26.5%
↓Gross Margin
35.1%
↑Debt/Equity
0.90
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.8%
FCF CAGR
-41.7%
FCF margin
0.6%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $781.1M · net income $-26.8M · FCF $4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $781.1M | $781.1M | $892.1M | $1.06B | $1.10B |
| Net Income | $-26.8M | $-26.8M | $-6.0M | $13.4M | $39.1M |
| EBITDA | $8.0M | $8.0M | $28.1M | $49.6M | $80.8M |
| EPS | -0.41 | -0.41 | -0.09 | 0.19 | 0.53 |
| Gross Margin | 35.1% | 35.1% | 36.0% | 36.3% | 38.9% |
| Operating Margin | -1.9% | -1.9% | 0.6% | 2.5% | 5.3% |
| Net Margin | -3.4% | -3.4% | -0.7% | 1.3% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.90 | 0.90 | 0.64 | 0.58 | 0.56 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.4M | $4.4M | $9.7M | $29.6M | $22.2M |
| Returns | |||||
| ROE | -26.5% | -26.5% | -4.3% | 8.1% | 21.3% |
| Valuation | |||||
| P/E | — | — | — | 2352.63 | 1007.49 |
| EV/EBITDA | 704.13 | 704.13 | 761.21 | 635.21 | 487.57 |
| P/B | 55.25 | 55.25 | 154.30 | 191.07 | 214.34 |
| Growth & Yield | |||||
| Revenue Growth | -12.4% | -12.4% | -16.2% | -3.2% | — |
| EPS Growth | -347.3% | -347.3% | -147.9% | -64.4% | — |
| Dividend Yield | 24.1% | 24.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-35.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.41
Residual
-59.3%
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.