Consumer Cyclical / Personal ServicesNYSE
$77.38
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 36.0/100
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
18/100
F
Piotroski
5/9
balance/quality
Valuation
34/100
-16.0% upside
5Y CAGR
+3.8%
65/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$10.7B
P/E
20.4x
↑EV/EBITDA
N/A
•ROE
33.1%
↑Gross Margin
26.5%
↓Debt/Equity
3.14
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
SEC-backed
Margin decomposition
Último año: revenue $4.31B · net income $542.6M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $4.31B | $4.31B | $4.19B | $4.10B | $4.11B | $4.14B | $3.51B | $3.23B | $3.19B | $3.10B | $3.03B | $2.99B | $2.99B | $2.55B | $2.40B | $2.32B | $2.19B | $2.05B | $2.16B |
| Net Income | $542.6M | $542.6M | $518.6M | $537.3M | $565.3M | $802.9M | $515.9M | $369.6M | $447.2M | $546.7M | $177.0M | $233.8M | $172.5M | $147.3M | $153.8M | $144.9M | $126.4M | $123.1M | $97.1M |
| EBITDA | — | — | — | — | $1.10B | $1.35B | $998.1M | $817.6M | $784.3M | $724.3M | $660.6M | $691.8M | $747.6M | $509.9M | $519.2M | $481.7M | $470.4M | $435.0M | — |
| EPS | 3.80 | 3.80 | 3.53 | 3.53 | 3.53 | 4.72 | 2.88 | 1.99 | 2.39 | 2.84 | 0.90 | 1.14 | 0.81 | 0.68 | 0.70 | 0.61 | 0.50 | 0.49 | 0.37 |
| Gross Margin | 26.5% | 26.5% | 26.1% | 26.6% | 28.1% | 31.9% | 28.3% | 23.5% | 23.8% | 23.4% | 22.3% | 22.6% | 22.6% | 21.5% | 21.7% | 20.6% | 20.5% | 20.5% | 19.5% |
| Operating Margin | 22.7% | 22.7% | 22.2% | 23.0% | 22.6% | 28.7% | 24.0% | 20.6% | 19.8% | 18.5% | 16.9% | 18.4% | 20.3% | 15.2% | 16.6% | 15.7% | 16.2% | 15.8% | 13.6% |
| Net Margin | 12.6% | 12.6% | 12.4% | 13.1% | 13.8% | 19.4% | 14.7% | 11.4% | 14.0% | 17.7% | 5.8% | 7.8% | 5.8% | 5.8% | 6.4% | 6.3% | 5.8% | 6.0% | 4.5% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 3.14 | 3.14 | 2.88 | 3.06 | 2.59 | 2.08 | 2.14 | 1.97 | 2.19 | 2.46 | 3.01 | 2.64 | 2.23 | 2.25 | 1.45 | 1.35 | 1.25 | — | — |
| Returns | |||||||||||||||||||
| ROE | 33.1% | 33.1% | 30.9% | 34.9% | 33.8% | 42.1% | 29.4% | 20.3% | 27.2% | 38.8% | 16.2% | 19.7% | 12.6% | 10.0% | 11.5% | 10.4% | 8.5% | 8.3% | 7.5% |
| Valuation | |||||||||||||||||||
| P/E | 20.36 | 20.36 | 21.92 | 21.92 | 21.92 | 16.39 | 26.87 | 38.88 | 32.38 | 27.25 | 85.98 | 67.88 | 95.53 | 113.79 | 110.54 | 126.85 | 154.76 | 157.92 | 209.14 |
| P/B | 6.74 | 6.74 | 6.77 | 7.65 | 7.41 | 6.89 | 7.90 | 7.87 | 8.81 | 10.55 | 13.88 | 13.35 | 12.11 | 11.37 | 12.62 | 13.16 | 13.11 | 13.18 | 15.62 |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 2.9% | 2.9% | 2.1% | -0.2% | -0.8% | 18.0% | 8.7% | 1.3% | 3.1% | 2.1% | 1.5% | -0.3% | 17.4% | 6.1% | 3.8% | 5.7% | 6.7% | -4.7% | — |
| EPS Growth | 7.6% | 7.6% | 0.0% | 0.0% | -25.2% | 63.9% | 44.7% | -16.7% | -15.8% | 215.6% | -21.1% | 40.7% | 19.1% | -2.9% | 14.8% | 22.0% | 2.0% | 32.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
21.8%
EPS terminal req.
$6.87
Spread vs growth
-14.2%
5Y implied EPS CAGR
16.9%
EPS terminal req.
$8.31
Spread vs growth
-9.3%
10Y implied EPS CAGR
13.4%
EPS terminal req.
$13.38
Spread vs growth
-5.8%
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.
Unavailable: positive start/end prices are required.