Financial Services / Financial ConglomeratesLSE
$4120.00
-35.00 (-0.84%)
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 56.0/100
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
41/100
C
Piotroski
4/9
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
$1.3B
P/E
3.3x
↓EV/EBITDA
N/A
•ROE
36.4%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-0.3%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.90B · net income $1.89B · FCF $-5.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.90B | $1.90B | $368.0M | $615.2M | $-5.2M |
| Net Income | $1.89B | $1.89B | $362.3M | $608.6M | $-12.2M |
| EBITDA | — | — | — | $-6.6M | $-6.8M |
| EPS | 54.03 | 54.03 | 9.30 | 14.93 | -0.29 |
| Operating Margin | — | — | — | -1.1% | 131.3% |
| Net Margin | 99.6% | 99.6% | 98.4% | 98.9% | 236.0% |
| Cash Flow | |||||
| Free Cash Flow | $-5.8M | $-5.8M | $-6.4M | $-6.2M | $-9.8M |
| Returns | |||||
| ROE | 36.4% | 36.4% | 10.0% | 18.0% | -0.4% |
| Valuation | |||||
| P/E | 3.29 | 3.29 | 133.57 | 69.65 | — |
| P/B | 27.78 | 27.78 | 13.41 | 12.55 | 0.01 |
| Growth & Yield | |||||
| Revenue Growth | 416.3% | 416.3% | -40.2% | 12045.2% | — |
| EPS Growth | 481.0% | 481.0% | -37.7% | 5271.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
89.1%
EPS terminal req.
$365.58
Spread vs growth
391.9%
5Y implied EPS CAGR
52.3%
EPS terminal req.
$442.35
Spread vs growth
428.8%
10Y implied EPS CAGR
29.4%
EPS terminal req.
$712.41
Spread vs growth
451.6%
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
+115.3%
Start / end P/E
205.8x → 76.3x
EPS bridge
9.30 → 54.03
Residual
-302.8%
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.