Technology / Information Technology ServicesSaudi
$187.20
+1.90 (+1.03%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-90.5M · quality 23.0/100
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
44/100
C
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
$5.6B
P/E
76.1x
↑EV/EBITDA
34.0x
↑ROE
27.8%
↑Gross Margin
23.4%
↓Debt/Equity
2.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.2%
FCF CAGR
+6.7%
FCF margin
18.4%
FCF / Net income
2.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.27B · net income $96.1M · FCF $234.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.27B | $1.27B | $1.21B | $1.46B | $789.6M |
| Net Income | $96.1M | $96.1M | $121.7M | $14.0M | $95.9M |
| EBITDA | $183.6M | $183.6M | $215.3M | $83.1M | $132.7M |
| EPS | — | — | 4.06 | 0.47 | 3.20 |
| Gross Margin | 23.4% | 23.4% | 21.3% | 16.8% | 25.7% |
| Operating Margin | 6.0% | 6.0% | 10.0% | 4.2% | 12.9% |
| Net Margin | 7.6% | 7.6% | 10.0% | 1.0% | 12.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.47 | 2.47 | 2.09 | 2.23 | 1.00 |
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $234.6M | $234.6M | $-196.0M | $-90.5M | $193.1M |
| Returns | |||||
| ROE | 27.8% | 27.8% | 28.9% | 4.9% | 25.8% |
| Valuation | |||||
| P/E | 76.10 | 76.10 | 39.95 | 292.77 | 29.38 |
| EV/EBITDA | 34.05 | 34.05 | 25.85 | 55.36 | 22.90 |
| P/B | 16.24 | 16.24 | 11.57 | 14.37 | 7.60 |
| Growth & Yield | |||||
| Revenue Growth | 4.9% | 4.9% | -16.9% | 84.9% | — |
| EPS Growth | — | — | 763.8% | -85.3% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+42.3%
Start / end P/E
n/dx → n/dx
EPS bridge
4.06 → n/d
Residual
+38.9%
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.