Financial Services / Financial Data & Stock ExchangesNSE
$1639.20
+38.30 (+2.39%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 62.0/100
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
51/100
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
$49.3B
P/E
28.8x
↑EV/EBITDA
19.5x
↑ROE
18.4%
↑Gross Margin
54.6%
↑Debt/Equity
0.03
↓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
+25.3%
FCF margin
29.4%
FCF / Net income
0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.73B · net income $1.71B · FCF $1.39B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.73B | $4.73B | $4.02B | $3.32B | $2.79B |
| Net Income | $1.71B | $1.71B | $1.37B | $1.01B | $835.3M |
| EBITDA | $2.52B | $2.52B | $2.06B | $1.59B | $1.37B |
| EPS | — | — | 45.69 | 33.67 | 28.17 |
| Gross Margin | 54.6% | 54.6% | 53.0% | 54.8% | 55.5% |
| Operating Margin | 38.7% | 38.7% | 35.7% | 31.0% | 33.9% |
| Net Margin | 36.2% | 36.2% | 34.1% | 30.3% | 29.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Current Ratio | 5.75 | 5.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.39B | $1.39B | $1.08B | $817.1M | $707.4M |
| Returns | |||||
| ROE | 18.4% | 18.4% | 17.0% | 14.0% | 12.4% |
| Valuation | |||||
| P/E | 28.84 | 28.84 | 24.95 | 34.25 | 22.96 |
| EV/EBITDA | 19.46 | 19.46 | 16.49 | 21.56 | 13.74 |
| P/B | 5.28 | 5.28 | 4.25 | 4.80 | 2.85 |
| Growth & Yield | |||||
| Revenue Growth | 17.6% | 17.6% | 21.3% | 18.9% | — |
| EPS Growth | — | — | 35.7% | 19.5% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.3%
Start / end P/E
n/dx → n/dx
EPS bridge
45.69 → n/d
Residual
-1.7%
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.