Industrials / Staffing & Employment ServicesLSE
$168.40
+1.60 (+0.96%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $53.0M · quality 77.3/100
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
45/100
C
Piotroski
4/9
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
$207M
P/E
12.0x
↓EV/EBITDA
483.4x
↑ROE
7.5%
↑Gross Margin
24.8%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.4%
FCF CAGR
+8.2%
FCF margin
4.1%
FCF / Net income
3.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.30B · net income $17.7M · FCF $53.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.30B | $1.30B | $1.49B | $1.66B | $1.64B |
| Net Income | $17.7M | $17.7M | $49.7M | $56.1M | $54.2M |
| EBITDA | $45.3M | $45.3M | $84.3M | $94.5M | $96.6M |
| EPS | 0.14 | 0.14 | 0.37 | 0.41 | 0.40 |
| Gross Margin | 24.8% | 24.8% | 24.7% | 25.2% | 26.3% |
| Operating Margin | 2.1% | 2.1% | 4.4% | 5.1% | 5.1% |
| Net Margin | 1.4% | 1.4% | 3.3% | 3.4% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.16 | 0.13 | 0.17 |
| Current Ratio | 1.97 | 1.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $53.0M | $53.0M | $26.5M | $61.4M | $41.9M |
| Returns | |||||
| ROE | 7.5% | 7.5% | 20.0% | 25.1% | 27.0% |
| Valuation | |||||
| P/E | 12.03 | 12.03 | 959.57 | 987.95 | 1032.58 |
| EV/EBITDA | 483.40 | 483.40 | 565.69 | 584.97 | 579.32 |
| P/B | 93.19 | 93.19 | 192.00 | 248.34 | 279.41 |
| Growth & Yield | |||||
| Revenue Growth | -12.8% | -12.8% | -10.2% | 1.4% | — |
| EPS Growth | -63.3% | -63.3% | -10.6% | 4.0% | — |
| Dividend Yield | 8.6% | 8.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
379.0%
EPS terminal req.
$14.94
Spread vs growth
-442.3%
5Y implied EPS CAGR
165.9%
EPS terminal req.
$18.08
Spread vs growth
-229.3%
10Y implied EPS CAGR
71.0%
EPS terminal req.
$29.12
Spread vs growth
-134.4%
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
-19.3%
Start / end P/E
629.4x → 1238.2x
EPS bridge
0.37 → 0.14
Residual
-61.3%
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.