Industrials / Staffing & Employment ServicesParis
$29.10
-0.50 (-1.69%)
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 $78.3M · quality 79.7/100
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
54/100
C
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
$662M
P/E
12.3x
↓EV/EBITDA
2.6x
↓ROE
7.2%
↑Gross Margin
28.8%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.6%
FCF CAGR
-15.0%
FCF margin
2.4%
FCF / Net income
1.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.24B · net income $54.2M · FCF $78.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.24B | $3.24B | $3.18B | $3.11B | $2.92B |
| Net Income | $54.2M | $54.2M | $63.1M | $74.9M | $83.8M |
| EBITDA | $132.0M | $132.0M | $140.5M | $153.3M | $160.8M |
| EPS | — | — | 2.70 | 3.18 | 3.51 |
| Gross Margin | 28.8% | 28.8% | 28.9% | 29.4% | 29.3% |
| Operating Margin | 2.8% | 2.8% | 3.0% | 3.7% | 4.5% |
| Net Margin | 1.7% | 1.7% | 2.0% | 2.4% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.16 | 0.17 | 0.22 |
| Current Ratio | 1.74 | 1.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $78.3M | $78.3M | $63.6M | $92.3M | $127.6M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 8.8% | 11.4% | 13.8% |
| Valuation | |||||
| P/E | 12.28 | 12.28 | 11.33 | 10.66 | 9.06 |
| EV/EBITDA | 2.63 | 2.63 | 3.03 | 3.38 | 3.23 |
| P/B | 0.88 | 0.88 | 0.99 | 1.22 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | 2.5% | 6.6% | — |
| EPS Growth | — | — | -15.2% | -9.3% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-11.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.70 → n/d
Residual
-13.4%
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.