Financial Services / Capital MarketsBSE
$595.75
+14.70 (+2.51%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 85.0/100
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
28/100
D
Piotroski
4/9
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
$7.3B
P/E
19.1x
↑EV/EBITDA
13.6x
↑ROE
18.4%
↑Gross Margin
57.2%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+13.5%
FCF CAGR
+46.8%
FCF margin
42.4%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $781.9M · net income $295.7M · FCF $331.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $781.9M | $781.9M | $1.13B | $661.5M | $535.3M |
| Net Income | $295.7M | $295.7M | $315.6M | $176.5M | $39.2M |
| EBITDA | $477.9M | $477.9M | $579.0M | $360.4M | $96.1M |
| EPS | — | — | 38.64 | 15.11 | 3.36 |
| Gross Margin | 57.2% | 57.2% | 50.1% | 50.2% | 17.5% |
| Operating Margin | 52.9% | 52.9% | 46.5% | 48.4% | 13.6% |
| Net Margin | 37.8% | 37.8% | 28.0% | 26.7% | 7.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.22 | 0.63 | 0.73 |
| Current Ratio | 18.23 | 18.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $331.8M | $331.8M | $480.1M | $257.2M | $104.8M |
| Returns | |||||
| ROE | 18.4% | 18.4% | 24.5% | 24.2% | 7.0% |
| Valuation | |||||
| P/E | 19.11 | 19.11 | 13.31 | — | — |
| EV/EBITDA | 13.58 | 13.58 | 11.08 | — | — |
| P/B | 4.55 | 4.55 | 4.89 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -30.7% | -30.7% | 70.6% | 23.6% | — |
| EPS Growth | — | — | 155.8% | 349.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+9.3%
Start / end P/E
n/dx → n/dx
EPS bridge
38.64 → n/d
Residual
+9.3%
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.