Communication Services / Telecom ServicesSão Paulo
$2.78
-0.02 (-0.71%)
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 $-236.8M · quality 25.7/100
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
27/100
D
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
$1.2B
P/E
34.8x
↑EV/EBITDA
4.4x
↓ROE
2.6%
↓Gross Margin
42.5%
↓Debt/Equity
1.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+16.9%
FCF CAGR
—
FCF margin
-14.1%
FCF / Net income
-5.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.68B · net income $40.8M · FCF $-236.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.68B | $1.68B | $1.43B | $1.23B |
| Net Income | $40.8M | $40.8M | $60.8M | $172.5M |
| EBITDA | $830.9M | $830.9M | $672.1M | $650.7M |
| EPS | 0.09 | 0.09 | 0.14 | 0.39 |
| Gross Margin | 42.5% | 42.5% | 42.1% | 46.7% |
| Operating Margin | 14.4% | 14.4% | 13.5% | 20.6% |
| Net Margin | 2.4% | 2.4% | 4.3% | 14.0% |
| Balance Sheet | ||||
| Debt/Equity | 1.63 | 1.63 | 1.31 | 0.81 |
| Current Ratio | 1.31 | 1.31 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-236.8M | $-236.8M | $-479.4M | $67.5M |
| Returns | ||||
| ROE | 2.6% | 2.6% | 4.0% | 11.2% |
| Valuation | ||||
| P/E | 34.75 | 34.75 | — | — |
| EV/EBITDA | 4.40 | 4.40 | — | — |
| P/B | 0.79 | 0.79 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 17.5% | 17.5% | 16.3% | — |
| EPS Growth | -35.2% | -35.2% | -64.7% | — |
| Dividend Yield | 1.5% | 1.5% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
39.9%
EPS terminal req.
$0.25
Spread vs growth
-75.2%
5Y implied EPS CAGR
27.1%
EPS terminal req.
$0.30
Spread vs growth
-62.3%
10Y implied EPS CAGR
18.2%
EPS terminal req.
$0.48
Spread vs growth
-53.5%
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
-4.3%
Start / end P/E
21.2x → 30.9x
EPS bridge
0.14 → 0.09
Residual
-16.0%
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.