Communication Services / Internet Content & InformationShanghai
$18.84
+0.58 (+3.18%)
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 24%
FCF escenarios
weak_data · normalized FCF $427.7M · quality 55.3/100
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
44/100
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
$12.7B
P/E
40.1x
↑EV/EBITDA
22.0x
↑ROE
8.8%
↑Gross Margin
38.5%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.8%
FCF CAGR
+1.5%
FCF margin
22.7%
FCF / Net income
1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.23B · net income $329.2M · FCF $506.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.23B | $2.23B | $2.14B | $2.08B | $1.94B |
| Net Income | $329.2M | $329.2M | $233.9M | $273.5M | $242.2M |
| EBITDA | $475.7M | $475.7M | $489.2M | $331.8M | $410.7M |
| EPS | 0.49 | 0.49 | 0.45 | 0.41 | 0.36 |
| Gross Margin | 38.5% | 38.5% | 38.1% | 34.3% | 31.0% |
| Operating Margin | 15.6% | 15.6% | 16.0% | 12.3% | 11.8% |
| Net Margin | 14.7% | 14.7% | 10.9% | 13.1% | 12.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.02 | 0.03 |
| Current Ratio | 3.32 | 3.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $506.8M | $506.8M | $-562.4M | $427.7M | $484.0M |
| Returns | |||||
| ROE | 8.8% | 8.8% | 6.7% | 8.0% | 7.4% |
| Valuation | |||||
| P/E | 40.09 | 40.09 | 36.06 | 45.53 | 37.93 |
| EV/EBITDA | 21.96 | 21.96 | 12.51 | 27.70 | 18.49 |
| P/B | 3.38 | 3.38 | 2.41 | 3.62 | 2.80 |
| Growth & Yield | |||||
| Revenue Growth | 4.2% | 4.2% | 2.9% | 7.3% | — |
| EPS Growth | 8.3% | 8.3% | 11.2% | 12.9% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
50.8%
EPS terminal req.
$1.67
Spread vs growth
-42.5%
5Y implied EPS CAGR
32.9%
EPS terminal req.
$2.02
Spread vs growth
-24.6%
10Y implied EPS CAGR
20.9%
EPS terminal req.
$3.26
Spread vs growth
-12.7%
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
+6.7%
Start / end P/E
39.4x → 38.6x
EPS bridge
0.45 → 0.49
Residual
-0.2%
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.