Unknown / UnknownLSE
$13.87
+0.10 (+0.70%)
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 $556.0M · quality 84.7/100
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
56/100
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
$4.9B
P/E
0.1x
↓EV/EBITDA
7.3x
↓ROE
31.1%
↑Gross Margin
53.3%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.6%
FCF CAGR
-6.8%
FCF margin
25.2%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.91B · net income $388.6M · FCF $481.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.91B | $1.91B | $1.86B | $1.73B | $1.77B |
| Net Income | $388.6M | $388.6M | $524.3M | $536.3M | $535.2M |
| EBITDA | $617.6M | $617.6M | $756.7M | $767.4M | $730.9M |
| EPS | 1.12 | 1.12 | 1.51 | 1.49 | 1.43 |
| Gross Margin | 53.3% | 53.3% | 58.9% | 55.3% | 59.8% |
| Operating Margin | 27.3% | 27.3% | 33.9% | 38.0% | 38.8% |
| Net Margin | 20.3% | 20.3% | 28.1% | 31.0% | 30.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.07 | 0.07 | 0.08 |
| Current Ratio | 4.44 | 4.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $481.9M | $481.9M | $589.9M | $556.0M | $595.7M |
| Returns | |||||
| ROE | 31.1% | 31.1% | 34.8% | 30.8% | 29.7% |
| Valuation | |||||
| P/E | 0.09 | 0.09 | 33.89 | 22.83 | 26.57 |
| EV/EBITDA | 7.31 | 7.31 | 22.94 | 15.28 | 17.78 |
| P/B | 3.86 | 3.86 | 11.79 | 7.02 | 7.86 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | 7.8% | -2.5% | — |
| EPS Growth | -25.8% | -25.8% | 1.3% | 4.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.2%
EPS terminal req.
$1.23
Spread vs growth
-29.0%
5Y implied EPS CAGR
5.9%
EPS terminal req.
$1.49
Spread vs growth
-31.7%
10Y implied EPS CAGR
7.9%
EPS terminal req.
$2.40
Spread vs growth
-33.7%
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
-79.8%
Start / end P/E
45.6x → 12.4x
EPS bridge
1.51 → 1.12
Residual
+18.8%
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.