Communication Services / Telecom ServicesStockholm
$51.40
+0.10 (+0.19%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $244.4M · quality 77.0/100
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
43/100
C
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
$5.5B
P/E
29.5x
↑EV/EBITDA
14.0x
↑ROE
34.0%
↑Gross Margin
29.0%
↓Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.6%
FCF CAGR
-0.4%
FCF margin
11.0%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.21B · net income $183.1M · FCF $244.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.21B | $2.21B | $2.02B | $1.87B | $1.73B |
| Net Income | $183.1M | $183.1M | $220.2M | $214.9M | $179.6M |
| EBITDA | $361.9M | $361.9M | $348.5M | $341.4M | $294.7M |
| EPS | — | — | 2.05 | 2.00 | 1.67 |
| Gross Margin | 29.0% | 29.0% | 29.3% | 30.1% | 28.9% |
| Operating Margin | 10.8% | 10.8% | 13.3% | 14.1% | 13.2% |
| Net Margin | 8.3% | 8.3% | 10.9% | 11.5% | 10.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.23 | 0.19 | 0.15 |
| Current Ratio | 1.32 | 1.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $244.4M | $244.4M | $138.0M | $395.0M | $247.1M |
| Returns | |||||
| ROE | 34.0% | 34.0% | 38.5% | 37.9% | 33.2% |
| Valuation | |||||
| P/E | 29.54 | 29.54 | 26.15 | 18.80 | 21.86 |
| EV/EBITDA | 14.03 | 14.03 | 15.01 | 9.94 | 11.70 |
| P/B | 10.28 | 10.28 | 10.08 | 7.13 | 7.25 |
| Growth & Yield | |||||
| Revenue Growth | 9.7% | 9.7% | 7.9% | 8.1% | — |
| EPS Growth | — | — | 2.5% | 19.8% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-8.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.05 → n/d
Residual
-12.3%
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.