Communication Services / Advertising AgenciesBSE
$107.45
-2.90 (-2.63%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-34.0M · quality 45.0/100
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
41/100
C
Piotroski
1/9
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
$2.4B
P/E
11.1x
↓EV/EBITDA
8.4x
↑ROE
18.9%
↑Gross Margin
41.9%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+17.1%
FCF CAGR
—
FCF margin
-32.4%
FCF / Net income
-1.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $861.1M · net income $202.5M · FCF $-279.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $861.1M | $861.1M | $689.0M | $426.6M | $535.7M |
| Net Income | $202.5M | $202.5M | $137.5M | $82.8M | $76.3M |
| EBITDA | $281.2M | $281.2M | $189.1M | $113.6M | $104.5M |
| EPS | — | — | 6.11 | 3.68 | 3.39 |
| Gross Margin | 41.9% | 41.9% | 42.7% | 49.7% | 42.9% |
| Operating Margin | 28.1% | 28.1% | 26.0% | 25.0% | 19.7% |
| Net Margin | 23.5% | 23.5% | 20.0% | 19.4% | 14.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | — | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $-279.1M | $-279.1M | $-34.0M | $44.0M | $13.5M |
| Returns | |||||
| ROE | 18.9% | 18.9% | 36.3% | 40.9% | 64.1% |
| Valuation | |||||
| P/E | 11.15 | 11.15 | — | — | — |
| EV/EBITDA | 8.41 | 8.41 | — | — | — |
| P/B | 2.26 | 2.26 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 25.0% | 25.0% | 61.5% | -20.4% | — |
| EPS Growth | — | — | 66.0% | 8.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.3%
Start / end P/E
n/dx → n/dx
EPS bridge
6.11 → n/d
Residual
-21.3%
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.