Communication Services / EntertainmentIstanbul
$1.60
+0.00 (+0.00%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.4B · quality 62.0/100
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
40/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$7.0B
P/E
3.6x
↓EV/EBITDA
2.0x
↓ROE
-15.7%
↓Gross Margin
-35.4%
↓Debt/Equity
-1.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+116.9%
FCF CAGR
—
FCF margin
56.4%
FCF / Net income
4.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.65B · net income $644.5M · FCF $2.62B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $4.65B | $4.65B | $2.85B | $987.9M |
| Net Income | $644.5M | $644.5M | $902.9M | $-716.9M |
| EBITDA | $3.79B | $3.79B | $2.15B | $79.9M |
| EPS | 0.45 | 0.45 | 0.62 | -0.50 |
| Gross Margin | -35.4% | -35.4% | -35.7% | -31.1% |
| Operating Margin | -36.2% | -36.2% | -41.9% | -23.4% |
| Net Margin | 13.9% | 13.9% | 31.7% | -72.6% |
| Balance Sheet | ||||
| Debt/Equity | -1.27 | -1.27 | -1.82 | -1.46 |
| Current Ratio | 0.57 | 0.57 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $2.62B | $2.62B | $1.41B | $-79.6M |
| Returns | ||||
| ROE | -15.7% | -15.7% | -25.7% | 29.7% |
| Valuation | ||||
| P/E | 3.59 | 3.59 | 22.16 | — |
| EV/EBITDA | 1.98 | 1.98 | 9.80 | 117.83 |
| Growth & Yield | ||||
| Revenue Growth | 63.1% | 63.1% | 188.3% | — |
| EPS Growth | -28.6% | -28.6% | 226.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-31.7%
EPS terminal req.
$0.14
Spread vs growth
3.1%
5Y implied EPS CAGR
-17.3%
EPS terminal req.
$0.17
Spread vs growth
-11.3%
10Y implied EPS CAGR
-4.6%
EPS terminal req.
$0.28
Spread vs growth
-24.0%
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
-6.4%
Start / end P/E
2.7x → 3.6x
EPS bridge
0.62 → 0.45
Residual
-8.9%
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.