Consumer Defensive / Education & Training ServicesMexico
$93.50
+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 33% · confianza 18%
FCF escenarios
weak_data · normalized FCF $76.6M · quality 27.7/100
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
16/100
F
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
$26.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.0%
↓Gross Margin
54.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.1%
FCF CAGR
—
FCF margin
11.8%
FCF / Net income
-1.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $757.5M · net income $-51.0M · FCF $89.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $757.5M | $757.5M | $694.7M | $635.8M | $523.8M |
| Net Income | $-51.0M | $-51.0M | $-79.5M | $-116.6M | $-175.4M |
| EBITDA | $-49.5M | $-49.5M | $-79.2M | $-129.1M | $-148.7M |
| EPS | -0.31 | -0.31 | -0.51 | -0.77 | -1.21 |
| Gross Margin | 54.6% | 54.6% | 53.5% | 51.9% | 63.3% |
| Operating Margin | -10.3% | -10.3% | -15.0% | -23.8% | -31.9% |
| Net Margin | -6.7% | -6.7% | -11.4% | -18.3% | -33.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.01 | 0.02 |
| Current Ratio | 2.46 | 2.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $89.1M | $89.1M | $76.6M | $13.3M | $-51.9M |
| Returns | |||||
| ROE | -8.0% | -8.0% | -13.3% | -18.9% | -25.2% |
| Valuation | |||||
| P/B | 24.09 | 24.09 | 87.46 | 82.56 | 100.18 |
| Growth & Yield | |||||
| Revenue Growth | 9.0% | 9.0% | 9.3% | 21.4% | — |
| EPS Growth | 39.2% | 39.2% | 33.8% | 36.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-71.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.51 → -0.31
Residual
-71.8%
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.