Communication Services / Advertising AgenciesBSE
$65.09
+3.26 (+5.00%)
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 13%
FCF escenarios
weak_data · normalized FCF $-13.6M · quality 28.0/100
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
33/100
D
Piotroski
3/9
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
$921M
P/E
10.4x
↓EV/EBITDA
7.5x
↓ROE
34.5%
↑Gross Margin
34.4%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+21.7%
FCF CAGR
—
FCF margin
-2.3%
FCF / Net income
-0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $591.3M · net income $88.6M · FCF $-13.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $591.3M | $591.3M | $548.5M | $399.1M |
| Net Income | $88.6M | $88.6M | $85.3M | $12.8M |
| EBITDA | $119.1M | $119.1M | $117.1M | $11.8M |
| EPS | — | — | 6.03 | 0.90 |
| Gross Margin | 34.4% | 34.4% | 32.6% | 24.8% |
| Operating Margin | 19.9% | 19.9% | 21.1% | 2.9% |
| Net Margin | 15.0% | 15.0% | 15.5% | 3.2% |
| Balance Sheet | ||||
| Current Ratio | 2.46 | 2.46 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-13.6M | $-13.6M | $17.4M | $-42.0M |
| Returns | ||||
| ROE | 34.5% | 34.5% | 50.8% | 15.5% |
| Valuation | ||||
| P/E | 10.40 | 10.40 | — | — |
| EV/EBITDA | 7.48 | 7.48 | — | — |
| P/B | 3.59 | 3.59 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 7.8% | 7.8% | 37.4% | — |
| EPS Growth | — | — | 566.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.9%
Start / end P/E
n/dx → n/dx
EPS bridge
6.03 → n/d
Residual
-46.9%
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.