Communication Services / EntertainmentMexico
$43.00
+0.00 (+0.00%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 68.7/100
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
73/100
B
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
$24.1B
P/E
2.2x
↓EV/EBITDA
1.3x
↓ROE
94.8%
↑Gross Margin
18.8%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.8%
FCF CAGR
+28.4%
FCF margin
19.5%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.45B · net income $11.13B · FCF $1.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.45B | $5.45B | $4.71B | $4.90B | $4.01B |
| Net Income | $11.13B | $11.13B | $1.49B | $1.21B | $1.37B |
| EBITDA | $13.15B | $13.15B | $2.22B | $1.78B | $1.50B |
| EPS | 19.90 | 19.90 | 2.66 | 2.17 | 2.46 |
| Gross Margin | 18.8% | 18.8% | 21.4% | 22.1% | 24.3% |
| Operating Margin | 9.7% | 9.7% | 11.8% | 14.2% | 15.1% |
| Net Margin | 204.4% | 204.4% | 31.6% | 24.7% | 34.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.25 | 0.28 | 0.02 |
| Current Ratio | 2.48 | 2.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.06B | $1.06B | $395.1M | $1.30B | $501.5M |
| Returns | |||||
| ROE | 94.8% | 94.8% | 21.9% | 20.1% | 16.9% |
| Valuation | |||||
| P/E | 2.18 | 2.18 | 10.34 | 10.55 | 5.63 |
| EV/EBITDA | 1.29 | 1.29 | 6.96 | 7.11 | 3.60 |
| P/B | 2.05 | 2.05 | 2.26 | 2.12 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | 15.7% | 15.7% | -3.9% | 22.2% | — |
| EPS Growth | 648.1% | 648.1% | 22.6% | -11.8% | — |
| Dividend Yield | 20.9% | 20.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-42.3%
EPS terminal req.
$3.82
Spread vs growth
690.5%
5Y implied EPS CAGR
-25.3%
EPS terminal req.
$4.62
Spread vs growth
673.5%
10Y implied EPS CAGR
-9.4%
EPS terminal req.
$7.44
Spread vs growth
657.5%
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
+53.6%
Start / end P/E
12.2x → 2.2x
EPS bridge
2.66 → 19.90
Residual
-533.1%
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.