Technology / Information Technology ServicesNYSE
$159.96
+6.24 (+4.06%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $943.2M · quality 62.7/100
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
44/100
C
Piotroski
8/9
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
$18.5B
P/E
17.1x
↓EV/EBITDA
14.3x
↑ROE
31.6%
↑Gross Margin
31.0%
↓Debt/Equity
1.30
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+7.8%
FCF CAGR
—
FCF margin
15.3%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.89B · net income $839.5M · FCF $1.06B
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 | $6.89B | $6.89B | $6.51B | $6.06B | $5.71B | $4.99B | $4.53B | $4.36B | $4.33B | $4.14B | $2.90B | $2.69B | $2.56B | $2.43B | $2.30B | $2.17B | $2.21B | $2.07B |
| Net Income | $839.5M | $839.5M | $698.1M | $630.6M | $539.1M | $547.5M | $462.5M | $482.1M | $427.9M | $326.8M | $307.5M | $287.1M | $263.0M | $212.1M | $123.6M | $169.6M | $190.0M | $223.3M |
| EBITDA | $1.52B | $1.52B | $1.35B | $1.24B | $1.09B | $746.1M | $698.7M | $737.9M | $680.2M | $600.2M | $552.9M | $488.2M | $442.3M | $370.8M | $251.9M | $305.8M | $374.4M | $378.8M |
| EPS | 7.10 | 7.10 | 5.86 | 5.30 | 4.55 | 4.65 | 3.95 | 4.06 | 3.56 | 2.70 | 2.53 | 2.32 | 2.12 | 1.69 | 0.97 | 1.32 | 1.37 | 1.58 |
| Gross Margin | 31.0% | 31.0% | 29.7% | 29.5% | 27.9% | 28.5% | 27.9% | 28.2% | 26.8% | 24.9% | 31.8% | — | — | — | — | — | — | — |
| Operating Margin | 17.3% | 17.3% | 15.6% | 15.4% | 13.3% | 13.6% | 13.8% | 15.0% | 13.8% | 12.8% | 17.3% | 16.3% | 15.5% | 13.3% | 8.7% | 12.4% | 15.5% | 16.7% |
| Net Margin | 12.2% | 12.2% | 10.7% | 10.4% | 9.4% | 11.0% | 10.2% | 11.1% | 9.9% | 7.9% | 10.6% | 10.7% | 10.3% | 8.7% | 5.4% | 7.8% | 8.6% | 10.8% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.30 | 1.30 | 1.65 | 1.63 | 2.12 | 2.15 | 1.03 | 1.30 | 0.96 | 1.10 | 0.85 | 0.74 | 0.54 | 0.64 | 0.62 | 0.16 | 0.40 | — |
| Current Ratio | 0.94 | 0.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $1.06B | $1.06B | $943.2M | $748.1M | $370.4M | $588.2M | $535.5M | $566.4M | $616.9M | $430.5M | $380.0M | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 31.6% | 31.6% | 32.2% | 28.1% | 28.1% | 30.3% | 34.3% | 42.8% | 39.1% | 32.6% | 29.4% | 30.9% | 27.3% | 26.0% | 14.5% | 21.3% | 23.5% | 24.6% |
| Valuation | ||||||||||||||||||
| P/E | 17.11 | 17.11 | 34.49 | 30.81 | 32.18 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.34 | 14.34 | 20.29 | 18.45 | 19.40 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 7.13 | 7.13 | 11.10 | 8.67 | 9.04 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 5.9% | 5.9% | 7.4% | 6.2% | — | 10.3% | 3.8% | 0.7% | 4.5% | 43.0% | 7.5% | 5.3% | 5.2% | 5.5% | 6.3% | -1.9% | 6.6% | — |
| EPS Growth | 21.2% | 21.2% | 10.6% | 16.5% | — | 17.7% | -2.7% | 14.0% | 31.9% | 6.7% | 9.1% | 9.4% | 25.4% | 74.2% | -26.5% | -3.6% | -13.3% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
26.0%
EPS terminal req.
$14.19
Spread vs growth
-4.8%
5Y implied EPS CAGR
19.3%
EPS terminal req.
$17.17
Spread vs growth
1.8%
10Y implied EPS CAGR
14.6%
EPS terminal req.
$27.66
Spread vs growth
6.6%
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
-31.6%
Start / end P/E
41.4x → 22.5x
EPS bridge
5.86 → 7.10
Residual
-9.7%
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.