Technology / Software - ApplicationBSE
$195.70
+1.40 (+0.72%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $84.5M · quality 73.0/100
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
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
$988M
P/E
10.4x
↓EV/EBITDA
6.3x
↓ROE
11.5%
↑Gross Margin
32.5%
↑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
-1.1%
FCF CAGR
+11.8%
FCF margin
19.5%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $743.8M · net income $95.0M · FCF $145.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $743.8M | $743.8M | $770.4M | $785.8M | $769.1M |
| Net Income | $95.0M | $95.0M | $92.7M | $92.3M | $119.1M |
| EBITDA | $149.9M | $149.9M | $146.5M | $145.7M | $182.4M |
| EPS | — | — | 18.35 | 18.28 | 23.58 |
| Gross Margin | 32.5% | 32.5% | 26.5% | 29.4% | 35.5% |
| Operating Margin | 19.1% | 19.1% | 15.1% | 13.9% | 21.1% |
| Net Margin | 12.8% | 12.8% | 12.0% | 11.7% | 15.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.06 | 0.07 |
| Current Ratio | 4.67 | 4.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $145.2M | $145.2M | $37.8M | $84.5M | $103.8M |
| Returns | |||||
| ROE | 11.5% | 11.5% | 13.0% | 14.8% | 22.3% |
| Valuation | |||||
| P/E | 10.41 | 10.41 | 13.84 | — | — |
| EV/EBITDA | 6.30 | 6.30 | 8.53 | — | — |
| P/B | 1.20 | 1.20 | 1.79 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -3.5% | -3.5% | -2.0% | 2.2% | — |
| EPS Growth | — | — | 0.4% | -22.5% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-24.3%
Start / end P/E
n/dx → n/dx
EPS bridge
18.35 → n/d
Residual
-24.8%
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.