Financial Services / Capital MarketsNasdaqGS
$10.45
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 57.0/100
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
39/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.0B
P/E
28.2x
↑EV/EBITDA
13.7x
↑ROE
15.9%
↑Gross Margin
38.9%
↓Debt/Equity
2.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
-0.3%
FCF margin
11.4%
FCF / Net income
2.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.89B · net income $155.0M · FCF $328.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $2.89B | $2.89B | $2.21B | $1.98B | $1.77B | $1.66B | $1.69B | $1.76B | $1.60B | $1.75B | $1.55B | $2.78B | $1.79B | $1.74B | $1.73B | $1.46B | $1.33B | $1.16B |
| Net Income | $155.0M | $155.0M | $127.0M | $36.3M | $48.7M | $153.5M | $50.9M | $43.9M | $202.2M | $51.5M | $185.0M | $160.0M | $-3.0M | $70.9M | $23.9M | $20.1M | $21.2M | $20.0M |
| EBITDA | $442.4M | $442.4M | $345.7M | $215.4M | $230.4M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | — | — | 0.25 | 0.07 | 0.13 | 0.32 | 0.12 | 0.12 | 0.62 | 0.11 | 0.42 | 0.40 | -0.01 | 0.23 | 0.10 | 0.11 | 0.15 | 0.15 |
| Gross Margin | 38.9% | 38.9% | 44.4% | 45.1% | 47.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 10.4% | 10.4% | 8.4% | 7.0% | 11.4% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | 5.4% | 5.4% | 5.8% | 1.8% | 2.7% | 9.2% | 3.0% | 2.5% | 12.6% | 2.9% | 11.9% | 5.7% | -0.2% | 4.1% | 1.4% | 1.4% | 1.6% | 1.7% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 2.05 | 2.05 | 1.64 | 1.51 | 1.81 | 1.70 | 1.74 | 1.69 | 0.99 | 0.91 | 0.82 | 1.29 | 1.76 | 0.88 | 1.20 | 0.91 | — | — |
| Current Ratio | 1.49 | 1.49 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $328.3M | $328.3M | $243.3M | $345.3M | $165.6M | $407.1M | $271.8M | $194.4M | — | — | — | — | — | $143.4M | $134.4M | $58.2M | $29.8M | $345.5M |
| Returns | ||||||||||||||||||
| ROE | 15.9% | 15.9% | 14.1% | 4.1% | 7.3% | 24.8% | 6.8% | 6.5% | 26.3% | 8.1% | 15.6% | 25.2% | -0.8% | 15.3% | 7.1% | 6.4% | 8.9% | — |
| Valuation | ||||||||||||||||||
| P/E | 28.24 | 28.24 | 38.00 | 95.29 | 30.85 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.74 | 13.74 | 15.38 | 18.34 | 11.85 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 5.08 | 5.08 | 5.07 | 3.69 | 2.99 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 30.9% | 30.9% | 11.4% | 11.6% | — | -1.6% | -4.0% | 9.8% | -8.4% | 12.7% | -44.2% | 55.6% | 2.6% | 1.1% | 17.9% | 10.0% | 14.5% | — |
| EPS Growth | — | — | 257.1% | -46.2% | — | 166.7% | 0.0% | -80.6% | 467.1% | -73.8% | 4.8% | 6300.0% | -102.8% | 125.0% | -5.9% | -29.2% | 0.0% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+13.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.25 → n/d
Residual
+12.6%
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.