Communication Services / Telecom ServicesMexico
$22.14
+0.21 (+0.96%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $108.5B · quality 58.3/100
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
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
$1.33T
P/E
15.3x
↑EV/EBITDA
5.1x
↓ROE
22.9%
↑Gross Margin
62.1%
↑Debt/Equity
2.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.8%
FCF CAGR
+28.0%
FCF margin
15.0%
FCF / Net income
1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $943.64B · net income $82.82B · FCF $141.58B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $943.64B | $943.64B | $869.22B | $816.01B | $844.50B |
| Net Income | $82.82B | $82.82B | $22.90B | $76.11B | $76.16B |
| EBITDA | $401.16B | $401.16B | $297.67B | $324.02B | $345.22B |
| EPS | 1.37 | 1.37 | 0.46 | 1.22 | 1.19 |
| Gross Margin | 62.1% | 62.1% | 61.9% | 61.2% | 60.9% |
| Operating Margin | 20.2% | 20.2% | 20.6% | 20.4% | 20.2% |
| Net Margin | 8.8% | 8.8% | 2.6% | 9.3% | 9.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.04 | 2.04 | 2.12 | 1.71 | 1.72 |
| Current Ratio | 0.72 | 0.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $141.58B | $141.58B | $108.51B | $91.75B | $67.43B |
| Returns | |||||
| ROE | 22.9% | 22.9% | 6.2% | 20.8% | 20.4% |
| Valuation | |||||
| P/E | 15.27 | 15.27 | 31.05 | 12.64 | 15.76 |
| EV/EBITDA | 5.08 | 5.08 | 5.45 | 4.82 | 5.25 |
| P/B | 3.69 | 3.69 | 2.38 | 2.62 | 3.21 |
| Growth & Yield | |||||
| Revenue Growth | 8.6% | 8.6% | 6.5% | -3.4% | — |
| EPS Growth | 196.1% | 196.1% | -61.9% | 2.4% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.6%
EPS terminal req.
$1.96
Spread vs growth
183.5%
5Y implied EPS CAGR
11.6%
EPS terminal req.
$2.38
Spread vs growth
184.6%
10Y implied EPS CAGR
10.8%
EPS terminal req.
$3.83
Spread vs growth
185.4%
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
+37.9%
Start / end P/E
35.2x → 16.1x
EPS bridge
0.46 → 1.37
Residual
-106.5%
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.