Communication Services / Electronic Gaming & MultimediaParis
$9.17
-0.17 (-1.80%)
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 $1.7M · quality 43.7/100
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
46/100
C
Piotroski
8/9
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
$72M
P/E
3.8x
↓EV/EBITDA
1.2x
↓ROE
12.1%
↑Gross Margin
24.6%
↓Debt/Equity
0.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+39.8%
FCF CAGR
—
FCF margin
13.3%
FCF / Net income
2.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $392.3M · net income $19.4M · FCF $52.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $392.3M | $392.3M | $188.2M | $194.2M | $143.5M |
| Net Income | $19.4M | $19.4M | $-19.9M | $7.3M | $3.0M |
| EBITDA | $130.0M | $130.0M | $60.4M | $58.7M | $40.9M |
| EPS | 2.43 | 2.43 | -3.22 | 1.14 | 0.47 |
| Gross Margin | 24.6% | 24.6% | 15.0% | 30.4% | 29.4% |
| Operating Margin | 9.5% | 9.5% | -9.4% | 9.2% | 6.4% |
| Net Margin | 4.9% | 4.9% | -10.6% | 3.8% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.89 | 0.89 | 1.28 | 0.59 | 0.49 |
| Current Ratio | 1.55 | 1.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52.1M | $52.1M | $-36.2M | $1.7M | $-9.0M |
| Returns | |||||
| ROE | 12.1% | 12.1% | -16.4% | 5.2% | 2.2% |
| Valuation | |||||
| P/E | 3.78 | 3.78 | — | 41.23 | 87.23 |
| EV/EBITDA | 1.19 | 1.19 | 3.25 | 5.34 | 6.45 |
| P/B | 0.46 | 0.46 | 0.48 | 2.16 | 1.95 |
| Growth & Yield | |||||
| Revenue Growth | 108.5% | 108.5% | -3.1% | 35.3% | — |
| EPS Growth | 175.3% | 175.3% | -382.5% | 142.6% | — |
| Dividend Yield | 10.8% | 10.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-30.5%
EPS terminal req.
$0.81
Spread vs growth
205.8%
5Y implied EPS CAGR
-16.5%
EPS terminal req.
$0.98
Spread vs growth
191.8%
10Y implied EPS CAGR
-4.2%
EPS terminal req.
$1.59
Spread vs growth
179.5%
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
-43.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.22 → 2.43
Residual
-54.5%
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.