Communication Services / BroadcastingKSE
$3170.00
+310.00 (+10.84%)
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 34% · confianza 15%
FCF escenarios
weak_data · normalized FCF $-24.6B · quality 31.0/100
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
40/100
C
Piotroski
6/9
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
$245.5B
P/E
137.8x
↑EV/EBITDA
5.2x
↓ROE
0.4%
↓Gross Margin
80.5%
↑Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
-30.9%
FCF margin
2.2%
FCF / Net income
15.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.27T · net income $1.78B · FCF $27.71B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1265.65B | $1265.65B | $1196.44B | $1190.26B | $1167.87B |
| Net Income | $1.78B | $1.78B | $-106.23B | $-45.35B | $-26.02B |
| EBITDA | $130.58B | $130.58B | $19.11B | $118.47B | $149.03B |
| EPS | 23.00 | 23.00 | -1372.00 | -586.00 | -336.00 |
| Gross Margin | 80.5% | 80.5% | 84.2% | 85.7% | 85.0% |
| Operating Margin | 1.5% | 1.5% | 1.1% | 4.0% | 4.6% |
| Net Margin | 0.1% | 0.1% | -8.9% | -3.8% | -2.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.29 | 1.29 | 1.22 | 0.91 | 0.88 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $27.71B | $27.71B | $-24.56B | $-31.07B | $83.99B |
| Returns | |||||
| ROE | 0.4% | 0.4% | -23.9% | -8.0% | -4.2% |
| Valuation | |||||
| P/E | 137.83 | 137.83 | — | — | — |
| EV/EBITDA | 5.22 | 5.22 | 33.92 | 5.81 | 4.72 |
| P/B | 0.54 | 0.54 | 0.43 | 0.47 | 0.55 |
| Growth & Yield | |||||
| Revenue Growth | 5.8% | 5.8% | 0.5% | 1.9% | — |
| EPS Growth | 101.7% | 101.7% | -134.1% | -74.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
130.4%
EPS terminal req.
$281.28
Spread vs growth
-28.7%
5Y implied EPS CAGR
71.4%
EPS terminal req.
$340.35
Spread vs growth
30.3%
10Y implied EPS CAGR
37.3%
EPS terminal req.
$548.14
Spread vs growth
64.4%
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
+24.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1372.00 → 23.00
Residual
+24.3%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.