Communication Services / Advertising AgenciesBSE
$370.10
-6.40 (-1.65%)
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 14%
FCF escenarios
weak_data · normalized FCF $-11.7M · quality 27.7/100
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
31/100
D
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
$8.1B
P/E
30.2x
↑EV/EBITDA
22.2x
↑ROE
13.0%
↑Gross Margin
31.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+19.2%
FCF CAGR
—
FCF margin
2.0%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.53B · net income $240.5M · FCF $30.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.53B | $1.53B | $1.27B | $1.06B | $902.4M |
| Net Income | $240.5M | $240.5M | $190.7M | $160.4M | $71.0M |
| EBITDA | $352.3M | $352.3M | $273.8M | $231.0M | $126.2M |
| EPS | — | — | 13.11 | 7.63 | 4.63 |
| Gross Margin | 31.0% | 31.0% | 29.2% | 31.3% | 21.7% |
| Operating Margin | 19.8% | 19.8% | 19.0% | 20.8% | 13.4% |
| Net Margin | 15.7% | 15.7% | 15.0% | 15.2% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.09 | 0.34 |
| Current Ratio | 5.58 | 5.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $30.6M | $30.6M | $-11.7M | $-308.2M | $-123.8M |
| Returns | |||||
| ROE | 13.0% | 13.0% | 11.6% | 11.0% | 7.2% |
| Valuation | |||||
| P/E | 30.21 | 30.21 | 23.90 | 42.19 | 22.33 |
| EV/EBITDA | 22.20 | 22.20 | 24.43 | 28.52 | 12.81 |
| P/B | 4.35 | 4.35 | 4.18 | 4.63 | 1.60 |
| Growth & Yield | |||||
| Revenue Growth | 20.7% | 20.7% | 20.0% | 17.0% | — |
| EPS Growth | — | — | 71.7% | 65.0% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.7%
Start / end P/E
n/dx → n/dx
EPS bridge
13.11 → n/d
Residual
+2.6%
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.