Consumer Cyclical / Personal ServicesLSE
$311.34
+5.84 (+1.91%)
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 $33.6M · quality 81.3/100
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
44/100
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
$637M
P/E
25.9x
↑EV/EBITDA
1194.0x
↑ROE
16.4%
↑Gross Margin
53.0%
↑Debt/Equity
0.37
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.7%
FCF CAGR
+20.3%
FCF margin
14.5%
FCF / Net income
1.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $231.8M · net income $30.3M · FCF $33.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $231.8M | $231.8M | $199.4M | $166.6M | $138.6M |
| Net Income | $30.3M | $30.3M | $54.2M | $15.8M | $9.4M |
| EBITDA | $57.3M | $57.3M | $79.3M | $34.6M | $30.3M |
| EPS | 0.14 | 0.14 | 0.25 | 0.07 | 0.04 |
| Gross Margin | 53.0% | 53.0% | 52.2% | 51.3% | 51.9% |
| Operating Margin | 19.9% | 19.9% | 18.1% | 15.2% | 13.2% |
| Net Margin | 13.1% | 13.1% | 27.2% | 9.5% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.18 | 0.52 | 0.52 |
| Current Ratio | 1.77 | 1.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $33.6M | $33.6M | $35.4M | $29.1M | $19.3M |
| Returns | |||||
| ROE | 16.4% | 16.4% | 29.1% | 10.6% | 6.5% |
| Valuation | |||||
| P/E | 25.95 | 25.95 | 923.08 | 2191.78 | 2886.36 |
| EV/EBITDA | 1194.01 | 1194.01 | 631.81 | 1001.72 | 894.02 |
| P/B | 368.48 | 368.48 | 269.42 | 231.58 | 186.87 |
| Growth & Yield | |||||
| Revenue Growth | 16.2% | 16.2% | 19.7% | 20.2% | — |
| EPS Growth | -44.1% | -44.1% | 238.4% | 65.9% | — |
| Dividend Yield | 4.0% | 4.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
485.0%
EPS terminal req.
$27.63
Spread vs growth
-529.1%
5Y implied EPS CAGR
199.8%
EPS terminal req.
$33.43
Spread vs growth
-243.9%
10Y implied EPS CAGR
81.6%
EPS terminal req.
$53.84
Spread vs growth
-125.7%
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
-16.7%
Start / end P/E
1591.1x → 2256.1x
EPS bridge
0.25 → 0.14
Residual
-18.4%
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.