Communication Services / EntertainmentNSE
$90.58
+0.35 (+0.39%)
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 $475.0M · quality 55.3/100
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
22/100
D
Piotroski
0/9
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
$11.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.9%
↓Gross Margin
9.4%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-29.0%
FCF CAGR
—
FCF margin
-36.2%
FCF / Net income
1.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.11B · net income $-491.0M · FCF $-762.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.11B | $2.11B | $4.53B | $6.25B | $5.90B |
| Net Income | $-491.0M | $-491.0M | $870.8M | $197.9M | $-371.4M |
| EBITDA | $-554.6M | $-554.6M | $7.1M | $518.3M | $386.3M |
| EPS | -4.09 | -4.09 | 8.36 | 1.95 | -3.67 |
| Gross Margin | 9.4% | 9.4% | 24.1% | 25.0% | 13.4% |
| Operating Margin | -34.4% | -34.4% | -4.7% | 6.3% | -4.7% |
| Net Margin | -23.3% | -23.3% | 19.2% | 3.2% | -6.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.01 | 0.18 | 0.26 |
| Current Ratio | 2.60 | 2.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-762.5M | $-762.5M | $475.0M | $587.1M | $-523.5M |
| Returns | |||||
| ROE | -7.9% | -7.9% | 13.2% | 4.6% | -9.1% |
| Valuation | |||||
| P/E | — | — | 8.52 | 42.59 | — |
| EV/EBITDA | — | — | 1038.49 | 17.03 | 12.36 |
| P/B | 1.74 | 1.74 | 1.13 | 1.95 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | -53.5% | -53.5% | -27.5% | 5.9% | — |
| EPS Growth | -148.9% | -148.9% | 328.7% | 153.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+9.4%
Start / end P/E
n/dx → n/dx
EPS bridge
8.36 → -4.09
Residual
+9.4%
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.