Financial Services / Financial Data & Stock ExchangesBuenos Aires
$3430.00
+1215.00 (+54.85%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · 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
76/100
B
Piotroski
6/9
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
$842.9B
P/E
26.6x
↑EV/EBITDA
10.5x
↓ROE
3.7%
↓Gross Margin
45.6%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+99.0%
FCF CAGR
+17.2%
FCF margin
35.3%
FCF / Net income
1.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $95.41B · net income $21.43B · FCF $33.68B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $95.41B | $95.41B | $74.25B | $57.64B | $12.10B |
| Net Income | $21.43B | $21.43B | $8.15B | $16.73B | $2.68B |
| EBITDA | $36.55B | $36.55B | $21.50B | $27.61B | $3.93B |
| EPS | 128.87 | 128.87 | 69.53 | 139.97 | 21.65 |
| Gross Margin | 45.6% | 45.6% | 58.6% | 57.1% | 31.7% |
| Operating Margin | 25.1% | 25.1% | 17.8% | 29.1% | 57.9% |
| Net Margin | 22.5% | 22.5% | 11.0% | 29.0% | 22.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.04 | 0.00 |
| Current Ratio | 1.98 | 1.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $33.68B | $33.68B | $11.25B | $-36.56B | $20.92B |
| Returns | |||||
| ROE | 3.7% | 3.7% | 4.0% | 11.5% | 7.4% |
| Valuation | |||||
| P/E | 26.62 | 26.62 | 31.81 | 1.06 | 6.87 |
| EV/EBITDA | 10.54 | 10.54 | 7.77 | -5.22 | -10.22 |
| P/B | 0.97 | 0.97 | 1.35 | 0.13 | 0.51 |
| Growth & Yield | |||||
| Revenue Growth | 28.5% | 28.5% | 28.8% | 376.2% | — |
| EPS Growth | 85.3% | 85.3% | -50.3% | 546.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
33.2%
EPS terminal req.
$304.36
Spread vs growth
52.2%
5Y implied EPS CAGR
23.4%
EPS terminal req.
$368.27
Spread vs growth
62.0%
10Y implied EPS CAGR
16.5%
EPS terminal req.
$593.10
Spread vs growth
68.9%
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
+54.9%
Start / end P/E
31.9x → 26.6x
EPS bridge
69.53 → 128.87
Residual
-14.0%
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.