Utilities / Utilities - Regulated GasBuenos Aires
$2215.00
+40.00 (+1.84%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $17.9B · quality 33.7/100
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
39/100
D
Piotroski
3/9
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
$738.2B
P/E
26.2x
↑EV/EBITDA
9.1x
↓ROE
12.6%
↑Gross Margin
-1.6%
↓Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+59.1%
FCF CAGR
—
FCF margin
3.2%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $568.03B · net income $26.02B · FCF $17.93B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $568.03B | $568.03B | $524.99B | $284.99B | $140.94B |
| Net Income | $26.02B | $26.02B | $234.48B | $-5.39B | $12.75B |
| EBITDA | $97.33B | $97.33B | $299.95B | $19.61B | $31.11B |
| EPS | 78.08 | 78.08 | 703.56 | -16.17 | 38.25 |
| Gross Margin | -1.6% | -1.6% | 3.9% | -8.0% | -6.7% |
| Operating Margin | 12.5% | 12.5% | 17.2% | -5.0% | 2.2% |
| Net Margin | 4.6% | 4.6% | 44.7% | -1.9% | 9.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.82 | 0.82 | 0.11 | 0.00 | 0.00 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $17.93B | $17.93B | $28.61B | $7.35B | $-18.67B |
| Returns | |||||
| ROE | 12.6% | 12.6% | 79.8% | -5.4% | 26.3% |
| Valuation | |||||
| P/E | 26.18 | 26.18 | 5.27 | — | 6.20 |
| EV/EBITDA | 9.14 | 9.14 | 4.19 | 16.98 | 2.31 |
| P/B | 3.57 | 3.57 | 4.21 | 3.59 | 1.63 |
| Growth & Yield | |||||
| Revenue Growth | 8.2% | 8.2% | 84.2% | 102.2% | — |
| EPS Growth | -88.9% | -88.9% | 4451.8% | -142.3% | — |
| Dividend Yield | 11.5% | 11.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
36.0%
EPS terminal req.
$196.54
Spread vs growth
-124.9%
5Y implied EPS CAGR
25.0%
EPS terminal req.
$237.82
Spread vs growth
-113.9%
10Y implied EPS CAGR
17.2%
EPS terminal req.
$383.01
Spread vs growth
-106.1%
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
-13.3%
Start / end P/E
4.2x → 28.4x
EPS bridge
703.56 → 78.08
Residual
-513.6%
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.