Industrials / Staffing & Employment ServicesOslo
$99.00
-1.50 (-1.49%)
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 32% · confianza 20%
FCF escenarios
weak_data · normalized FCF $104.0M · quality 37.3/100
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
59/100
C
Piotroski
8/9
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
$2.2B
P/E
43.0x
↑EV/EBITDA
9.9x
↑ROE
19.4%
↑Gross Margin
60.3%
↑Debt/Equity
1.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.0%
FCF CAGR
—
FCF margin
9.2%
FCF / Net income
2.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.50B · net income $53.8M · FCF $138.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.50B | $1.50B | $1.35B | $1.13B | $892.7M |
| Net Income | $53.8M | $53.8M | $33.8M | $-2.1M | $-37.1M |
| EBITDA | $263.0M | $263.0M | $209.3M | $118.6M | $86.8M |
| EPS | 2.29 | 2.29 | 1.40 | -0.08 | -1.79 |
| Gross Margin | 60.3% | 60.3% | 60.2% | 58.3% | 56.1% |
| Operating Margin | 15.2% | 15.2% | 11.3% | 8.3% | 6.2% |
| Net Margin | 3.6% | 3.6% | 2.5% | -0.2% | -4.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.72 | 1.72 | 2.05 | 2.42 | 2.61 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $138.3M | $138.3M | $104.0M | $24.7M | $-27.4M |
| Returns | |||||
| ROE | 19.4% | 19.4% | 12.8% | -1.0% | -22.5% |
| Valuation | |||||
| P/E | 43.04 | 43.04 | 53.00 | — | — |
| EV/EBITDA | 9.93 | 9.93 | 10.06 | 13.40 | 11.11 |
| P/B | 8.41 | 8.41 | 6.77 | 5.96 | 3.76 |
| Growth & Yield | |||||
| Revenue Growth | 11.7% | 11.7% | 18.7% | 27.0% | — |
| EPS Growth | 63.6% | 63.6% | 1850.0% | 95.5% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
56.5%
EPS terminal req.
$8.78
Spread vs growth
7.0%
5Y implied EPS CAGR
35.9%
EPS terminal req.
$10.63
Spread vs growth
27.6%
10Y implied EPS CAGR
22.3%
EPS terminal req.
$17.12
Spread vs growth
41.3%
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
+23.7%
Start / end P/E
57.6x → 43.2x
EPS bridge
1.40 → 2.29
Residual
-15.8%
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.