Communication Services / Telecom ServicesSaudi
$93.35
-0.40 (-0.43%)
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 $177.4M · quality 63.7/100
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
48/100
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
$3.2B
P/E
13.2x
↓EV/EBITDA
8.8x
↑ROE
28.7%
↑Gross Margin
29.5%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+56.9%
FCF CAGR
+63.1%
FCF margin
12.4%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $219.6M · FCF $181.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.46B | $1.46B | $1.02B | $630.3M | $378.6M |
| Net Income | $219.6M | $219.6M | $194.7M | $42.5M | $-37.4M |
| EBITDA | $303.6M | $303.6M | $278.6M | $118.7M | $51.9M |
| EPS | 6.46 | 6.46 | 6.43 | 1.43 | -1.26 |
| Gross Margin | 29.5% | 29.5% | 30.1% | 29.0% | 24.3% |
| Operating Margin | 15.1% | 15.1% | 14.5% | 7.1% | -11.8% |
| Net Margin | 15.0% | 15.0% | 19.2% | 6.7% | -9.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.14 | 1.28 | 2.56 |
| Cash Flow | |||||
| Free Cash Flow | $181.9M | $181.9M | $177.4M | $1.7M | $41.9M |
| Returns | |||||
| ROE | 28.7% | 28.7% | 34.8% | 36.6% | -50.5% |
| Valuation | |||||
| P/E | 13.17 | 13.17 | 15.58 | 12.58 | — |
| EV/EBITDA | 8.83 | 8.83 | 9.60 | 5.29 | 11.41 |
| P/B | 4.14 | 4.14 | 5.43 | 4.59 | 6.57 |
| Growth & Yield | |||||
| Revenue Growth | 43.9% | 43.9% | 61.2% | 66.5% | — |
| EPS Growth | 0.5% | 0.5% | 349.7% | 213.1% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
8.6%
EPS terminal req.
$8.28
Spread vs growth
-8.2%
5Y implied EPS CAGR
9.2%
EPS terminal req.
$10.02
Spread vs growth
-8.7%
10Y implied EPS CAGR
9.6%
EPS terminal req.
$16.14
Spread vs growth
-9.1%
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
-3.3%
Start / end P/E
15.1x → 14.5x
EPS bridge
6.43 → 6.46
Residual
-0.0%
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.