Technology / Information Technology ServicesNYSE
$19.53
+0.52 (+2.29%)
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 $364.7M · quality 79.3/100
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
39/100
D
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
$834M
P/E
8.7x
↓EV/EBITDA
5.4x
↓ROE
6.3%
↑Gross Margin
28.9%
↓Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.6%
FCF CAGR
+2.1%
FCF margin
7.2%
FCF / Net income
2.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.98B · net income $113.5M · FCF $288.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.98B | $3.98B | $4.10B | $4.45B | $4.58B |
| Net Income | $113.5M | $113.5M | $175.2M | $219.3M | $268.1M |
| EBITDA | $343.8M | $343.8M | $400.7M | $464.4M | $500.9M |
| EPS | 2.60 | 2.60 | 3.83 | 4.50 | 5.23 |
| Gross Margin | 28.9% | 28.9% | 28.9% | 28.8% | 29.9% |
| Operating Margin | 5.8% | 5.8% | 7.4% | 8.2% | 8.9% |
| Net Margin | 2.9% | 2.9% | 4.3% | 4.9% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.58 | 0.58 | 0.59 |
| Cash Flow | |||||
| Free Cash Flow | $288.1M | $288.1M | $364.7M | $417.0M | $270.3M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 9.9% | 11.6% | 14.1% |
| Valuation | |||||
| P/E | 8.68 | 8.68 | 22.21 | 20.21 | 16.25 |
| EV/EBITDA | 5.41 | 5.41 | 11.77 | 11.54 | 10.81 |
| P/B | 0.47 | 0.47 | 2.19 | 2.34 | 2.29 |
| Growth & Yield | |||||
| Revenue Growth | -2.9% | -2.9% | -7.9% | -2.8% | — |
| EPS Growth | -32.1% | -32.1% | -14.9% | -14.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-12.6%
EPS terminal req.
$1.73
Spread vs growth
-19.5%
5Y implied EPS CAGR
-4.2%
EPS terminal req.
$2.10
Spread vs growth
-27.9%
10Y implied EPS CAGR
2.6%
EPS terminal req.
$3.38
Spread vs growth
-34.8%
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
-56.1%
Start / end P/E
13.8x → 8.9x
EPS bridge
3.83 → 2.60
Residual
+11.3%
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.