Communication Services / Telecom ServicesNasdaqGS
$25.05
+0.18 (+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $13.0B · quality 69.3/100
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
42/100
C
Piotroski
7/9
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
$89.5B
P/E
4.9x
↓EV/EBITDA
3.9x
↓ROE
20.6%
↑Gross Margin
71.7%
↑Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+8.0%
FCF CAGR
+13.3%
FCF margin
15.5%
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $123.71B · net income $20.00B · FCF $19.23B
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 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $123.71B | $123.71B | $123.73B | $121.57B | $121.43B | $116.39B | $103.56B | $108.94B | $94.51B | $85.03B | $80.74B | $74.51B | $68.78B | $64.66B | $62.57B | $55.84B | $37.94B | $35.76B | $34.42B | $31.06B |
| Net Income | $20.00B | $20.00B | $16.19B | $15.39B | $5.37B | $14.16B | $10.53B | $13.06B | $11.73B | $22.73B | $8.68B | $8.16B | $8.38B | $6.82B | $6.20B | $4.16B | $3.63B | $3.64B | $2.55B | $2.59B |
| EBITDA | $46.39B | $46.39B | $37.61B | $38.90B | $27.00B | $34.62B | $30.59B | $34.08B | $30.03B | $28.15B | $26.26B | $24.68B | $22.92B | $21.43B | $19.98B | $18.36B | $14.60B | $13.71B | $13.13B | — |
| EPS | 5.39 | 5.39 | 4.14 | 3.71 | 1.21 | 2.85 | 2.14 | 2.65 | 2.37 | 4.45 | 1.67 | 1.52 | 1.50 | 1.20 | 1.07 | 0.70 | 0.60 | 0.59 | 0.40 | 0.39 |
| Gross Margin | 71.7% | 71.7% | 70.1% | 69.8% | 68.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 16.7% | 16.7% | 18.8% | 19.2% | 18.6% | 17.9% | 16.9% | 19.4% | 20.1% | 21.2% | 20.8% | 21.5% | 21.7% | 21.0% | 19.5% | 19.2% | 21.0% | 20.2% | 19.6% | 18.0% |
| Net Margin | 16.2% | 16.2% | 13.1% | 12.7% | 4.4% | 12.2% | 10.2% | 12.0% | 12.4% | 26.7% | 10.7% | 11.0% | 12.2% | 10.5% | 9.9% | 7.4% | 9.6% | 10.2% | 7.4% | 8.3% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.02 | 1.02 | 1.16 | 1.17 | 1.24 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.86 | 0.86 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $19.23B | $19.23B | $12.54B | $12.96B | $12.65B | $19.97B | $15.56B | $15.74B | $14.52B | $11.71B | $10.56B | $10.99B | $9.53B | $7.56B | $9.14B | $9.04B | $6.22B | $5.16B | $4.48B | $2.03B |
| Returns | ||||||||||||||||||||
| ROE | 20.6% | 20.6% | 18.9% | 18.6% | 6.6% | 14.7% | 11.7% | 15.8% | 16.4% | 33.1% | 16.1% | 15.6% | 15.9% | 13.4% | 12.6% | 8.8% | 8.2% | 8.5% | 6.3% | — |
| Valuation | ||||||||||||||||||||
| P/E | 4.91 | 4.91 | 8.53 | 10.87 | 29.35 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 3.93 | 3.93 | 6.11 | 6.64 | 9.35 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.96 | 0.96 | 1.61 | 2.02 | 1.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | -0.0% | -0.0% | 1.8% | 0.1% | — | 12.4% | -4.9% | 15.3% | 11.1% | 5.3% | 8.4% | 8.3% | 6.4% | 3.3% | 12.0% | 47.2% | 6.1% | 3.9% | 10.8% | — |
| EPS Growth | 30.2% | 30.2% | 11.6% | 206.6% | — | 33.3% | -19.4% | 11.9% | -46.7% | 166.9% | 9.9% | 1.3% | 25.0% | 12.3% | 52.0% | 16.3% | 2.4% | 46.5% | 3.6% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-25.6%
EPS terminal req.
$2.22
Spread vs growth
55.8%
5Y implied EPS CAGR
-13.0%
EPS terminal req.
$2.69
Spread vs growth
43.2%
10Y implied EPS CAGR
-2.2%
EPS terminal req.
$4.33
Spread vs growth
32.4%
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
-17.4%
Start / end P/E
7.8x → 4.6x
EPS bridge
4.14 → 5.39
Residual
-12.3%
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.