Industrials / Staffing & Employment ServicesBSE
$1380.50
-2.60 (-0.19%)
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 $973.0M · quality 72.3/100
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
52/100
C
Piotroski
5/9
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
$23.1B
P/E
417.1x
↑EV/EBITDA
10.2x
↑ROE
13.4%
↑Gross Margin
2.5%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
+36.7%
FCF margin
2.3%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $117.91B · net income $1.40B · FCF $2.72B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $117.91B | $117.91B | $111.56B | $93.12B | $78.60B |
| Net Income | $1.40B | $1.40B | $1.09B | $1.12B | $1.11B |
| EBITDA | $2.21B | $2.21B | $1.83B | $1.80B | $1.64B |
| EPS | 3.30 | 3.30 | 64.86 | 66.65 | 65.00 |
| Gross Margin | 2.5% | 2.5% | 2.5% | 9.0% | 9.6% |
| Operating Margin | 0.9% | 0.9% | 0.8% | 1.4% | 1.7% |
| Net Margin | 1.2% | 1.2% | 1.0% | 1.2% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.13 | 0.13 | 0.12 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.72B | $2.72B | $733.9M | $973.0M | $1.07B |
| Returns | |||||
| ROE | 13.4% | 13.4% | 12.0% | 14.1% | 13.8% |
| Valuation | |||||
| P/E | 417.07 | 417.07 | 27.14 | 45.75 | 33.28 |
| EV/EBITDA | 10.23 | 10.23 | 16.26 | 28.08 | 22.27 |
| P/B | 2.22 | 2.22 | 3.25 | 6.43 | 4.58 |
| Growth & Yield | |||||
| Revenue Growth | 5.7% | 5.7% | 19.8% | 18.5% | — |
| EPS Growth | -94.9% | -94.9% | -2.7% | 2.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
233.6%
EPS terminal req.
$122.50
Spread vs growth
-328.5%
5Y implied EPS CAGR
114.0%
EPS terminal req.
$148.22
Spread vs growth
-208.9%
10Y implied EPS CAGR
53.4%
EPS terminal req.
$238.71
Spread vs growth
-148.4%
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
-34.2%
Start / end P/E
32.3x → 418.3x
EPS bridge
64.86 → 3.30
Residual
-1133.0%
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.