Technology / SolarIstanbul
$55.55
+3.25 (+6.21%)
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 19%
FCF escenarios
weak_data · normalized FCF $-433.9M · quality 51.3/100
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
49/100
C
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
$20.4B
P/E
308.6x
↑EV/EBITDA
37.8x
↑ROE
-0.2%
↓Gross Margin
10.7%
↓Debt/Equity
0.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.4%
FCF CAGR
—
FCF margin
-5.3%
FCF / Net income
40.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.24B · net income $-10.8M · FCF $-433.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.24B | $8.24B | $10.08B | $11.16B | $4.18B |
| Net Income | $-10.8M | $-10.8M | $260.7M | $1.50B | $816.0M |
| EBITDA | $608.8M | $608.8M | $764.0M | $1.74B | $718.7M |
| EPS | -0.03 | -0.03 | 0.71 | 4.08 | 17.74 |
| Gross Margin | 10.7% | 10.7% | 10.5% | 20.8% | 20.8% |
| Operating Margin | 6.6% | 6.6% | 6.4% | 18.3% | 20.7% |
| Net Margin | -0.1% | -0.1% | 2.6% | 13.4% | 19.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.68 | 0.68 | 0.35 | 0.11 | 0.02 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-433.9M | $-433.9M | $488.8M | $-1.88B | $571.1M |
| Returns | |||||
| ROE | -0.2% | -0.2% | 5.2% | 38.0% | 49.0% |
| Valuation | |||||
| P/E | 308.61 | 308.61 | 95.77 | 20.46 | 1.78 |
| EV/EBITDA | 37.84 | 37.84 | 33.41 | 17.01 | 0.18 |
| P/B | 3.87 | 3.87 | 5.02 | 7.78 | 0.87 |
| Growth & Yield | |||||
| Revenue Growth | -18.3% | -18.3% | -9.7% | 167.1% | — |
| EPS Growth | -104.1% | -104.1% | -82.6% | -77.0% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+29.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.71 → -0.03
Residual
+29.3%
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.