Communication Services / Telecom ServicesNSE
$1810.60
-23.20 (-1.25%)
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 $388.5B · quality 65.0/100
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
33/100
D
Piotroski
6/9
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
$11.03T
P/E
40.7x
↑EV/EBITDA
10.6x
↑ROE
17.9%
↑Gross Margin
71.2%
↑Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.9%
FCF CAGR
+25.0%
FCF margin
35.9%
FCF / Net income
2.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.11T · net income $266.95B · FCF $758.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2109.73B | $2109.73B | $1729.85B | $1499.82B | $1391.45B |
| Net Income | $266.95B | $266.95B | $335.56B | $74.67B | $83.46B |
| EBITDA | $1194.39B | $1194.39B | $1057.23B | $681.73B | $672.88B |
| EPS | 44.37 | 44.37 | 56.04 | 12.80 | 14.57 |
| Gross Margin | 71.2% | 71.2% | 68.5% | 64.3% | 63.2% |
| Operating Margin | 31.7% | 31.7% | 27.5% | 24.8% | 25.3% |
| Net Margin | 12.7% | 12.7% | 19.4% | 5.0% | 6.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 1.88 | 2.63 | 2.91 |
| Current Ratio | 0.52 | 0.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $758.29B | $758.29B | $376.42B | $388.47B | $387.86B |
| Returns | |||||
| ROE | 17.9% | 17.9% | 29.5% | 9.1% | 10.8% |
| Valuation | |||||
| P/E | 40.74 | 40.74 | 31.11 | 93.05 | 52.57 |
| EV/EBITDA | 10.64 | 10.64 | 11.84 | 13.26 | 9.77 |
| P/B | 7.31 | 7.31 | 9.18 | 8.47 | 5.66 |
| Growth & Yield | |||||
| Revenue Growth | 22.0% | 22.0% | 15.3% | 7.8% | — |
| EPS Growth | -20.8% | -20.8% | 337.8% | -12.1% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
53.6%
EPS terminal req.
$160.66
Spread vs growth
-74.4%
5Y implied EPS CAGR
34.4%
EPS terminal req.
$194.40
Spread vs growth
-55.2%
10Y implied EPS CAGR
21.6%
EPS terminal req.
$313.08
Spread vs growth
-42.4%
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
+0.1%
Start / end P/E
32.9x → 41.2x
EPS bridge
56.04 → 44.37
Residual
-5.3%
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.