Technology / Information Technology ServicesSaudi
$401.00
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.6M · quality 61.0/100
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
68/100
B
Piotroski
2/9
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
$2.0B
P/E
55.6x
↑EV/EBITDA
43.7x
↑ROE
38.2%
↑Gross Margin
32.3%
↓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
+48.4%
FCF CAGR
+16.8%
FCF margin
8.3%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $192.4M · net income $36.3M · FCF $16.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $192.4M | $192.4M | $104.6M | $80.2M | $58.9M |
| Net Income | $36.3M | $36.3M | $24.7M | $17.4M | $12.6M |
| EBITDA | $45.6M | $45.6M | $31.2M | $22.7M | $16.5M |
| EPS | — | — | 4.90 | 3.44 | 2.50 |
| Gross Margin | 32.3% | 32.3% | 43.3% | 43.1% | 40.4% |
| Operating Margin | 21.5% | 21.5% | 27.1% | 25.2% | 24.8% |
| Net Margin | 18.9% | 18.9% | 23.6% | 21.6% | 21.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.06 | 0.07 | 0.14 |
| Current Ratio | 2.47 | 2.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.0M | $16.0M | $2.9M | $3.6M | $10.0M |
| Returns | |||||
| ROE | 38.2% | 38.2% | 39.2% | 44.5% | 58.7% |
| Valuation | |||||
| P/E | 55.62 | 55.62 | 68.67 | 27.58 | 12.61 |
| EV/EBITDA | 43.69 | 43.69 | 53.90 | 20.77 | 9.47 |
| P/B | 21.21 | 21.21 | 26.92 | 12.27 | 7.40 |
| Growth & Yield | |||||
| Revenue Growth | 84.0% | 84.0% | 30.3% | 36.2% | — |
| EPS Growth | — | — | 42.2% | 37.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.7%
Start / end P/E
n/dx → n/dx
EPS bridge
4.90 → n/d
Residual
+44.7%
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.