Technology / Electronic ComponentsBSE
$1449.85
-69.40 (-4.57%)
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 20%
FCF escenarios
weak_data · normalized FCF $-182.3M · quality 53.3/100
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
62/100
B
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
$96.8B
P/E
90.1x
↑EV/EBITDA
48.6x
↑ROE
15.6%
↑Gross Margin
34.3%
↑Debt/Equity
0.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+19.4%
FCF CAGR
—
FCF margin
0.2%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.03B · net income $1.13B · FCF $35.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.03B | $16.03B | $10.98B | $8.65B | $9.43B |
| Net Income | $1.13B | $1.13B | $634.4M | $279.9M | $525.0M |
| EBITDA | $2.02B | $2.02B | $1.32B | $710.9M | $1.13B |
| EPS | — | — | 9.48 | 4.19 | 8.04 |
| Gross Margin | 34.3% | 34.3% | 35.8% | 36.2% | 36.7% |
| Operating Margin | 8.7% | 8.7% | 7.9% | 4.8% | 9.9% |
| Net Margin | 7.0% | 7.0% | 5.8% | 3.2% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.27 | 0.28 | 0.57 |
| Current Ratio | 2.05 | 2.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $35.5M | $35.5M | $-211.2M | $-182.3M | $-406.6M |
| Returns | |||||
| ROE | 15.6% | 15.6% | 10.4% | 5.1% | 9.8% |
| Valuation | |||||
| P/E | 90.11 | 90.11 | 80.91 | 123.56 | — |
| EV/EBITDA | 48.56 | 48.56 | 39.61 | 50.20 | — |
| P/B | 13.41 | 13.41 | 8.39 | 6.31 | — |
| Growth & Yield | |||||
| Revenue Growth | 46.0% | 46.0% | 26.9% | -8.2% | — |
| EPS Growth | — | — | 126.3% | -47.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+66.2%
Start / end P/E
n/dx → n/dx
EPS bridge
9.48 → n/d
Residual
+66.2%
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.