Technology / Information Technology ServicesBSE
$196.20
+5.05 (+2.64%)
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 $20.9M · 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
59/100
C
Piotroski
2/9
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
$2.2B
P/E
30.5x
↑EV/EBITDA
17.9x
↑ROE
13.0%
↑Gross Margin
26.2%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+37.5%
FCF CAGR
—
FCF margin
-12.5%
FCF / Net income
-0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $557.7M · net income $71.4M · FCF $-69.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $557.7M | $557.7M | $511.5M | $432.6M | $214.6M |
| Net Income | $71.4M | $71.4M | $70.1M | $55.5M | $6.5M |
| EBITDA | $120.3M | $120.3M | $116.7M | $96.0M | $27.6M |
| EPS | — | — | 6.31 | 4.99 | 0.59 |
| Gross Margin | 26.2% | 26.2% | 27.7% | 27.6% | 17.1% |
| Operating Margin | 14.2% | 14.2% | 15.3% | 14.0% | -2.6% |
| Net Margin | 12.8% | 12.8% | 13.7% | 12.8% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.09 | 0.05 | 0.07 |
| Current Ratio | 4.63 | 4.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-69.5M | $-69.5M | $20.9M | $64.4M | $-18.7M |
| Returns | |||||
| ROE | 13.0% | 13.0% | 14.4% | 13.1% | 1.8% |
| Valuation | |||||
| P/E | 30.47 | 30.47 | 29.57 | 13.27 | 50.85 |
| EV/EBITDA | 17.92 | 17.92 | 17.57 | 7.70 | 12.06 |
| P/B | 3.93 | 3.93 | 4.26 | 1.74 | 0.90 |
| Growth & Yield | |||||
| Revenue Growth | 9.0% | 9.0% | 18.2% | 101.6% | — |
| EPS Growth | — | — | 26.5% | 745.8% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+26.6%
Start / end P/E
n/dx → n/dx
EPS bridge
6.31 → n/d
Residual
+26.1%
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.