Technology / Software - ApplicationBSE
$517.85
+4.45 (+0.87%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $202.2M · quality 46.3/100
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
48/100
C
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
$94.3B
P/E
59.0x
↑EV/EBITDA
41.6x
↑ROE
11.3%
↑Gross Margin
75.4%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+54.8%
FCF CAGR
—
FCF margin
8.8%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.52B · net income $1.60B · FCF $575.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.52B | $6.52B | $4.27B | $2.96B | $1.76B |
| Net Income | $1.60B | $1.60B | $-86.5M | $-1.94B | $-2.90B |
| EBITDA | $2.26B | $2.26B | $-2.45B | $-1.39B | $-2.13B |
| EPS | — | — | -0.53 | -10.99 | -16.46 |
| Gross Margin | 75.4% | 75.4% | 65.5% | 22.6% | 37.1% |
| Operating Margin | 17.5% | 17.5% | 13.9% | -61.1% | -142.4% |
| Net Margin | 24.6% | 24.6% | -2.0% | -65.5% | -165.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.59 | 0.50 |
| Current Ratio | 3.33 | 3.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $575.1M | $575.1M | $146.8M | $202.2M | $-1.45B |
| Returns | |||||
| ROE | 11.3% | 11.3% | -0.7% | -62.3% | -82.4% |
| Valuation | |||||
| P/E | 58.98 | 58.98 | — | — | — |
| EV/EBITDA | 41.59 | 41.59 | — | — | — |
| P/B | 6.62 | 6.62 | 5.90 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 52.8% | 52.8% | 44.1% | 68.6% | — |
| EPS Growth | — | — | 95.2% | 33.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+11.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.53 → n/d
Residual
+11.4%
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.