Communication Services / EntertainmentNSE
$80.00
-0.91 (-1.12%)
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 18%
FCF escenarios
weak_data · normalized FCF $70.0M · quality 34.0/100
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
32/100
D
Piotroski
6/9
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
$2.7B
P/E
23.8x
↑EV/EBITDA
6.7x
↓ROE
7.4%
↑Gross Margin
65.5%
↑Debt/Equity
0.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+19.0%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
-0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.37B · net income $115.2M · FCF $-22.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.37B | $2.37B | $2.11B | $1.90B | $1.41B |
| Net Income | $115.2M | $115.2M | $-606.4M | $-45.1M | $17.5M |
| EBITDA | $571.9M | $571.9M | $-272.6M | $571.3M | $277.0M |
| EPS | — | — | -17.70 | -1.39 | 0.56 |
| Gross Margin | 65.5% | 65.5% | 64.9% | 64.3% | 74.8% |
| Operating Margin | 8.5% | 8.5% | 7.3% | 11.5% | 2.0% |
| Net Margin | 4.9% | 4.9% | -28.8% | -2.4% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.78 | 0.78 | 0.74 | 2.34 | 2.55 |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.8M | $-22.8M | $70.0M | $242.9M | $763.1M |
| Returns | |||||
| ROE | 7.4% | 7.4% | -42.3% | -3.0% | 1.3% |
| Valuation | |||||
| P/E | 23.81 | 23.81 | — | — | 178.84 |
| EV/EBITDA | 6.73 | 6.73 | — | 13.20 | 23.27 |
| P/B | 1.77 | 1.77 | 2.36 | 2.79 | 2.26 |
| Growth & Yield | |||||
| Revenue Growth | 12.4% | 12.4% | 11.1% | 34.9% | — |
| EPS Growth | — | — | -1173.4% | -348.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-17.70 → n/d
Residual
-12.7%
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.