Technology / Communication EquipmentNYSE
$569.61
-10.62 (-1.83%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $377.9M · quality 49.0/100
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
63/100
B
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$80.5B
P/E
362.8x
↑EV/EBITDA
214.4x
↑ROE
4.5%
↓Gross Margin
42.0%
↑Debt/Equity
0.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+10.3%
FCF CAGR
+12.7%
FCF margin
13.9%
FCF / Net income
5.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.77B · net income $123.3M · FCF $665.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $4.77B | $4.77B | $4.01B | $4.39B | $3.63B | $3.62B | $3.53B | — | $3.09B | $2.80B | $2.60B | $2.45B | $2.29B | $2.08B | $1.83B | $1.74B | $1.24B | $652.6M | $902.4M |
| Net Income | $123.3M | $123.3M | $84.0M | $254.8M | $152.9M | $500.2M | $361.3M | — | $-344.7M | $1.26B | $72.6M | $11.7M | $-40.6M | $-85.4M | $-144.0M | $-195.5M | $-333.5M | $-581.2M | $38.9M |
| EBITDA | $388.4M | $388.4M | $351.9M | $558.9M | $375.7M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.85 | 0.85 | 0.58 | 1.71 | 1.00 | 3.19 | 2.32 | — | -2.49 | 7.53 | 0.51 | 0.10 | -0.38 | -0.83 | -1.45 | -2.04 | -3.58 | -6.37 | 0.42 |
| Gross Margin | 42.0% | 42.0% | 42.8% | 42.8% | 43.0% | 47.6% | 46.8% | — | 42.5% | 44.5% | 44.7% | 44.0% | 41.4% | 41.5% | 39.5% | 40.7% | 40.2% | 43.6% | 50.0% |
| Operating Margin | 6.5% | 6.5% | 4.8% | 8.8% | 7.1% | 13.7% | 13.8% | — | 7.4% | 7.7% | 6.0% | 4.1% | 2.0% | -0.1% | -4.4% | -9.4% | -26.0% | -88.8% | 2.4% |
| Net Margin | 2.6% | 2.6% | 2.1% | 5.8% | 4.2% | 13.8% | 10.2% | — | -11.1% | 45.0% | 2.8% | 0.5% | -1.8% | -4.1% | -7.9% | -11.2% | -27.0% | -89.0% | 4.3% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.60 | 0.60 | 0.58 | 0.58 | 0.44 | 0.22 | 0.27 | — | — | 0.27 | 1.33 | 2.05 | -18.31 | -14.66 | — | — | — | — | — |
| Current Ratio | 2.81 | 2.81 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $665.3M | $665.3M | $377.9M | $62.1M | $-258.6M | $462.1M | $411.0M | — | $161.6M | $140.3M | $182.3M | $200.0M | $41.6M | $864000.00 | $59.0M | $-142.9M | $-280.2M | $-16.7M | $87.6M |
| Returns | |||||||||||||||||||
| ROE | 4.5% | 4.5% | 3.0% | 8.9% | 5.6% | 16.6% | 14.4% | — | -17.9% | 59.1% | 9.5% | 1.9% | 58.4% | 103.3% | 161.9% | -1409.4% | -209.4% | -127.5% | — |
| Valuation | |||||||||||||||||||
| P/E | 362.81 | 362.81 | 123.98 | 25.67 | 45.95 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 214.39 | 214.39 | 31.81 | 12.89 | 19.13 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 30.31 | 30.31 | 3.73 | 2.30 | 2.58 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 18.8% | 18.8% | -8.5% | 20.8% | — | 2.5% | — | — | 10.4% | 7.7% | 6.3% | 6.9% | 9.9% | 13.6% | 5.3% | 40.9% | 89.5% | -27.7% | — |
| EPS Growth | 46.6% | 46.6% | -66.1% | 71.0% | — | 37.5% | — | — | -133.1% | 1376.5% | 410.0% | 126.3% | 54.2% | 42.8% | 28.9% | 43.0% | 43.8% | -1616.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
290.3%
EPS terminal req.
$50.54
Spread vs growth
-243.8%
5Y implied EPS CAGR
135.2%
EPS terminal req.
$61.16
Spread vs growth
-88.6%
10Y implied EPS CAGR
60.8%
EPS terminal req.
$98.49
Spread vs growth
-14.3%
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
+611.5%
Start / end P/E
138.0x → 670.1x
EPS bridge
0.58 → 0.85
Residual
+179.4%
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.