Industrials / Staffing & Employment ServicesLSE
$41.00
-1.30 (-3.07%)
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 $9.8M · quality 52.3/100
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
35/100
D
Piotroski
6/9
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
$45M
P/E
10.3x
↓EV/EBITDA
320.3x
↑ROE
12.4%
↑Gross Margin
7.1%
↓Debt/Equity
0.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
-29.8%
FCF margin
0.1%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.11B · net income $4.8M · FCF $900000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.11B | $1.11B | $992.9M | $871.3M | $928.1M |
| Net Income | $4.8M | $4.8M | $-10.8M | $-11.0M | $3.8M |
| EBITDA | $15.9M | $15.9M | $15.7M | $11.2M | $17.9M |
| EPS | 0.04 | 0.04 | -0.06 | -0.07 | 0.02 |
| Gross Margin | 7.1% | 7.1% | 7.1% | 7.4% | 8.8% |
| Operating Margin | 1.2% | 1.2% | 1.0% | 0.4% | 0.5% |
| Net Margin | 0.4% | 0.4% | -1.1% | -1.3% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.25 | 0.25 | 0.43 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $900000.00 | $900000.00 | $16.9M | $9.8M | $2.6M |
| Returns | |||||
| ROE | 12.4% | 12.4% | -27.8% | -20.0% | 5.3% |
| Valuation | |||||
| P/E | 10.25 | 10.25 | — | — | 1447.83 |
| EV/EBITDA | 320.28 | 320.28 | 215.29 | 352.22 | 307.25 |
| P/B | 131.86 | 131.86 | 87.01 | 71.85 | 76.71 |
| Growth & Yield | |||||
| Revenue Growth | 11.5% | 11.5% | 14.0% | -6.1% | — |
| EPS Growth | 164.4% | 164.4% | 15.7% | -404.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
357.5%
EPS terminal req.
$3.64
Spread vs growth
-193.1%
5Y implied EPS CAGR
158.7%
EPS terminal req.
$4.40
Spread vs growth
5.7%
10Y implied EPS CAGR
68.7%
EPS terminal req.
$7.09
Spread vs growth
95.7%
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
+1.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → 0.04
Residual
+1.0%
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.