Technology / Information Technology ServicesBSE
$18.00
+0.63 (+3.37%)
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 16%
FCF escenarios
weak_data · normalized FCF $-231.8M · quality 33.7/100
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
50/100
C
Piotroski
5/9
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
$13.6B
P/E
13.4x
↓EV/EBITDA
12.4x
↓ROE
36.3%
↑Gross Margin
10.6%
↓Debt/Equity
0.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1435.7%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
-0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.97B · net income $442.7M · FCF $-231.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.97B | $7.97B | $5.02B | $290.4M | $2.2M |
| Net Income | $442.7M | $442.7M | $157.8M | $6.6M | $1.1M |
| EBITDA | $710.6M | $710.6M | $274.2M | $7.5M | $261381.00 |
| EPS | 1.01 | 1.01 | 0.49 | 0.06 | 0.01 |
| Gross Margin | 10.6% | 10.6% | 7.0% | 4.7% | 82.3% |
| Operating Margin | 8.3% | 8.3% | 5.3% | 2.6% | 11.3% |
| Net Margin | 5.6% | 5.6% | 3.1% | 2.3% | 47.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 0.88 | 0.02 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $-231.8M | $-231.8M | $-524.9M | $-2.9M | $-85.0M |
| Returns | |||||
| ROE | 36.3% | 36.3% | 20.4% | 5.4% | 0.9% |
| Valuation | |||||
| P/E | 13.43 | 13.43 | 57.39 | 501.18 | 650.00 |
| EV/EBITDA | 12.38 | 12.38 | 35.26 | 442.37 | 2625.85 |
| P/B | 6.48 | 6.48 | 11.72 | 26.92 | 5.99 |
| Growth & Yield | |||||
| Revenue Growth | 58.7% | 58.7% | 1629.2% | 13100.8% | — |
| EPS Growth | 106.1% | 106.1% | 790.9% | 450.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
16.5%
EPS terminal req.
$1.60
Spread vs growth
89.6%
5Y implied EPS CAGR
13.9%
EPS terminal req.
$1.93
Spread vs growth
92.3%
10Y implied EPS CAGR
11.9%
EPS terminal req.
$3.11
Spread vs growth
94.2%
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
-2.0%
Start / end P/E
40.2x → 19.1x
EPS bridge
0.49 → 1.01
Residual
-55.7%
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.