Communication Services / BroadcastingKSE
$1484.00
-16.00 (-1.07%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.7B · quality 61.3/100
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
7/9
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
$40.9B
P/E
11.0x
↓EV/EBITDA
5.2x
↓ROE
5.1%
↑Gross Margin
37.4%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.3%
FCF CAGR
+77.0%
FCF margin
11.7%
FCF / Net income
1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $40.34B · net income $3.72B · FCF $4.74B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $40.34B | $40.34B | $32.49B | $32.95B | $30.09B |
| Net Income | $3.72B | $3.72B | $2.90B | $2.67B | $4.61B |
| EBITDA | $6.18B | $6.18B | $6.81B | $8.32B | $6.65B |
| EPS | 135.00 | 135.00 | 105.00 | 97.00 | 167.00 |
| Gross Margin | 37.4% | 37.4% | 34.4% | 36.6% | 33.3% |
| Operating Margin | 9.9% | 9.9% | 9.9% | 14.4% | 13.9% |
| Net Margin | 9.2% | 9.2% | 8.9% | 8.1% | 15.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.02 | 0.53 |
| Current Ratio | 2.16 | 2.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.74B | $4.74B | $634.4M | $6.07B | $853.6M |
| Returns | |||||
| ROE | 5.1% | 5.1% | 4.6% | 3.6% | 13.8% |
| Valuation | |||||
| P/E | 10.99 | 10.99 | 19.10 | 27.01 | 10.39 |
| EV/EBITDA | 5.23 | 5.23 | 7.39 | 8.14 | 9.76 |
| P/B | 0.57 | 0.57 | 0.88 | 0.97 | 1.44 |
| Growth & Yield | |||||
| Revenue Growth | 24.2% | 24.2% | -1.4% | 9.5% | — |
| EPS Growth | 28.6% | 28.6% | 8.2% | -41.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.8%
EPS terminal req.
$131.68
Spread vs growth
29.4%
5Y implied EPS CAGR
3.4%
EPS terminal req.
$159.33
Spread vs growth
25.2%
10Y implied EPS CAGR
6.6%
EPS terminal req.
$256.61
Spread vs growth
21.9%
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
-36.0%
Start / end P/E
22.1x → 11.0x
EPS bridge
105.00 → 135.00
Residual
-14.4%
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.