Technology / Software - ApplicationBSE
$207.80
-18.00 (-7.93%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $34.2M · quality 32.7/100
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
26/100
D
Piotroski
3/9
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
$4.2B
P/E
36.6x
↑EV/EBITDA
15.6x
↑ROE
6.1%
↑Gross Margin
51.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
+298.1%
FCF margin
19.3%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $966.7M · net income $143.9M · FCF $186.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $966.7M | $966.7M | $911.5M | $797.4M | $956.0M |
| Net Income | $143.9M | $143.9M | $144.8M | $132.3M | $146.7M |
| EBITDA | $258.2M | $258.2M | $231.6M | $215.1M | $206.2M |
| EPS | 7.19 | 7.19 | 7.24 | 6.61 | 7.24 |
| Gross Margin | 51.0% | 51.0% | 51.3% | 57.3% | 65.8% |
| Operating Margin | 17.8% | 17.8% | 17.1% | 18.9% | 16.2% |
| Net Margin | 14.9% | 14.9% | 15.9% | 16.6% | 15.3% |
| Cash Flow | |||||
| Free Cash Flow | $186.9M | $186.9M | $33.2M | $34.2M | $3.0M |
| Returns | |||||
| ROE | 6.1% | 6.1% | 6.5% | 6.3% | 7.3% |
| Valuation | |||||
| P/E | 36.58 | 36.58 | — | — | — |
| EV/EBITDA | 15.56 | 15.56 | — | — | — |
| P/B | 1.77 | 1.77 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 6.1% | 6.1% | 14.3% | -16.6% | — |
| EPS Growth | -0.6% | -0.6% | 9.5% | -8.7% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
36.9%
EPS terminal req.
$18.44
Spread vs growth
-37.5%
5Y implied EPS CAGR
25.4%
EPS terminal req.
$22.31
Spread vs growth
-26.0%
10Y implied EPS CAGR
17.5%
EPS terminal req.
$35.93
Spread vs growth
-18.1%
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
+18.3%
Start / end P/E
24.5x → 29.1x
EPS bridge
7.24 → 7.19
Residual
-0.1%
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.