Technology / Consumer ElectronicsNasdaqGS
$310.85
+0.00 (+0.00%)
FCF base 3Y
$120.57
-27.1% CAGR · yield 6.0%
FCF base 5Y
$126.03
-16.5% base · -15.2% expected
Precio de entrada
$59.42
MOS 17% · confianza 89%
FCF escenarios
audited · normalized FCF $99.6B · quality 67.0/100
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
28/100
D
Piotroski
7/9
balance/quality
Valuation
12/100
-38.4% upside
5Y CAGR
-15.2%
0/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$4.57T
P/E
41.7x
↑EV/EBITDA
N/A
•ROE
151.9%
↑Gross Margin
46.9%
↑Debt/Equity
1.23
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+17.0%
FCF CAGR
—
FCF margin
23.7%
FCF / Net income
0.88x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $416.16B · net income $112.01B · FCF $98.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC | 2007SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $416.16B | $416.16B | $391.04B | $383.29B | $394.33B | $365.82B | $274.51B | $260.17B | $265.60B | $229.23B | $215.64B | $233.72B | $182.79B | $170.91B | $35.97B | $108.25B | $20.34B | $42.91B | $37.49B | $24.58B |
| Net Income | $112.01B | $112.01B | $93.74B | $97.00B | $99.80B | $94.68B | $57.41B | $55.26B | $59.53B | $48.35B | $45.69B | $53.39B | $39.51B | $37.04B | $8.22B | $25.92B | $4.31B | $8.23B | $6.12B | $3.50B |
| EBITDA | $144.75B | $144.75B | $134.66B | $125.82B | $130.54B | $120.23B | $77.34B | $76.48B | $81.80B | $71.50B | $70.53B | $80.43B | $60.45B | $55.76B | $58.52B | $35.60B | $19.41B | $12.47B | $8.82B | $4.73B |
| EPS | 7.46 | 7.46 | 6.08 | 6.13 | 6.11 | 5.61 | 3.28 | 2.97 | 2.98 | 9.21 | 8.31 | 9.22 | 6.45 | 5.68 | 8.67 | 27.68 | 4.64 | 9.08 | 6.78 | 3.93 |
| Gross Margin | 46.9% | 46.9% | 46.2% | 44.1% | 43.3% | 41.8% | 38.2% | 37.8% | 38.3% | 38.5% | 39.1% | 40.1% | 38.6% | 37.6% | 40.0% | 40.5% | 36.9% | 40.1% | 35.2% | 33.2% |
| Operating Margin | 32.0% | 32.0% | 31.5% | 29.8% | 30.3% | 29.8% | 24.1% | 24.6% | 26.7% | 26.8% | 27.8% | 30.5% | 28.7% | 28.7% | 153.6% | 31.2% | 90.4% | 27.4% | 22.2% | 17.9% |
| Net Margin | 26.9% | 26.9% | 24.0% | 25.3% | 25.3% | 25.9% | 20.9% | 21.2% | 22.4% | 21.1% | 21.2% | 22.8% | 21.6% | 21.7% | 22.9% | 23.9% | 21.2% | 19.2% | 16.3% | 14.2% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.23 | 1.23 | 1.70 | 1.69 | 2.17 | 1.88 | 1.64 | 1.13 | 0.96 | 0.77 | 0.62 | 0.47 | 0.26 | 0.14 | 0.00 | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $98.77B | $98.77B | $108.81B | $99.58B | $111.44B | $92.95B | $73.36B | $58.90B | $64.12B | $51.77B | $53.50B | $70.02B | — | $45.50B | — | — | — | — | — | — |
| Returns | ||||||||||||||||||||
| ROE | 151.9% | 151.9% | 164.6% | 156.1% | 197.0% | 150.1% | 87.9% | 61.1% | 55.6% | 36.1% | 35.6% | 44.7% | 35.4% | 30.0% | 7.0% | 33.8% | 9.0% | 26.0% | 27.4% | 24.1% |
| Valuation | ||||||||||||||||||||
| P/E | 41.67 | 41.67 | 51.13 | 50.71 | 50.88 | 55.41 | 94.77 | 104.66 | 104.31 | 33.75 | 37.41 | 33.71 | 48.19 | 54.73 | 35.85 | 11.23 | 66.99 | 34.23 | 45.85 | 79.10 |
| P/B | 63.26 | 63.26 | 84.10 | 79.09 | 100.15 | 83.09 | 83.39 | 63.88 | 58.02 | 12.18 | 13.33 | 15.09 | 17.06 | 16.41 | 17.40 | 3.80 | 6.01 | 8.91 | 12.58 | 19.02 |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 6.4% | 6.4% | 2.0% | -2.8% | 7.8% | 33.3% | 5.5% | -2.0% | 15.9% | 6.3% | -7.7% | 27.9% | 7.0% | 375.2% | -66.8% | 432.1% | -52.6% | 14.4% | 52.5% | — |
| EPS Growth | 22.7% | 22.7% | -0.8% | 0.3% | 8.9% | 71.0% | 10.4% | -0.3% | -67.6% | 10.8% | -9.9% | 42.9% | 13.6% | -34.5% | -68.7% | 496.6% | -48.9% | 33.9% | 72.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
54.6%
EPS terminal req.
$27.58
Spread vs growth
-31.9%
5Y implied EPS CAGR
34.9%
EPS terminal req.
$33.38
Spread vs growth
-12.2%
10Y implied EPS CAGR
21.8%
EPS terminal req.
$53.75
Spread vs growth
0.9%
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.
Unavailable: positive start/end prices are required.