Communication Services / Telecom ServicesFrankfurt
$9.05
+0.00 (+0.00%)
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 $-242.5M · quality 43.0/100
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
34/100
D
Piotroski
4/9
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
$863M
P/E
N/A
•EV/EBITDA
7.1x
↓ROE
-8.4%
↓Gross Margin
66.2%
↑Debt/Equity
2.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.1%
FCF CAGR
—
FCF margin
-7.2%
FCF / Net income
1.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.22B · net income $-81.7M · FCF $-159.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.22B | $2.22B | $1.92B | $1.69B | $1.49B |
| Net Income | $-81.7M | $-81.7M | $386.5M | $84.5M | $367.9M |
| EBITDA | $675.9M | $675.9M | $1.08B | $569.8M | $481.8M |
| EPS | -0.29 | -0.29 | 1.35 | 0.30 | 1.29 |
| Gross Margin | 66.2% | 66.2% | 65.1% | 64.3% | 63.3% |
| Operating Margin | 8.0% | 8.0% | 11.5% | 10.3% | 10.5% |
| Net Margin | -3.7% | -3.7% | 20.1% | 5.0% | 24.6% |
| Balance Sheet | |||||
| Debt/Equity | 2.34 | 2.34 | 1.73 | 2.69 | 2.45 |
| Current Ratio | 0.41 | 0.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-159.9M | $-159.9M | $-246.7M | $-242.5M | $-95.1M |
| Returns | |||||
| ROE | -8.4% | -8.4% | 37.1% | 12.8% | 63.6% |
| Valuation | |||||
| EV/EBITDA | 7.14 | 7.14 | — | — | — |
| P/B | 2.67 | 2.67 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 15.2% | 15.2% | 13.8% | 13.2% | — |
| EPS Growth | -121.1% | -121.1% | 355.9% | -77.0% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+92.5%
Start / end P/E
n/dx → n/dx
EPS bridge
1.35 → -0.29
Residual
+91.5%
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.