Consumer Defensive / Education & Training ServicesBSE
$215.80
-0.20 (-0.09%)
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 24%
FCF escenarios
weak_data · normalized FCF $1.3B · quality 50.0/100
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
51/100
C
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
$37.8B
P/E
17.2x
↑EV/EBITDA
11.6x
↑ROE
37.5%
↑Gross Margin
32.5%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+30.1%
FCF CAGR
+22.8%
FCF margin
12.2%
FCF / Net income
0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.42B · net income $2.19B · FCF $1.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.42B | $10.42B | $8.49B | $6.35B | $4.73B |
| Net Income | $2.19B | $2.19B | $1.55B | $1.19B | $1.12B |
| EBITDA | $3.15B | $3.15B | $2.51B | $2.01B | $1.52B |
| EPS | 12.52 | 12.52 | 8.86 | 6.79 | 6.41 |
| Gross Margin | 32.5% | 32.5% | 29.5% | 29.0% | 34.1% |
| Operating Margin | 24.5% | 24.5% | 20.0% | 21.2% | 22.2% |
| Net Margin | 21.0% | 21.0% | 18.2% | 18.7% | 23.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 2.10 | 2.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.27B | $1.27B | $1.83B | $-619.9M | $687.9M |
| Returns | |||||
| ROE | 37.5% | 37.5% | 30.7% | 34.9% | 50.6% |
| Valuation | |||||
| P/E | 17.22 | 17.22 | — | — | — |
| EV/EBITDA | 11.58 | 11.58 | — | — | — |
| P/B | 6.46 | 6.46 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 22.7% | 22.7% | 33.8% | 34.2% | — |
| EPS Growth | 41.4% | 41.4% | 30.4% | 5.9% | — |
| Dividend Yield | 7.4% | 7.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.2%
EPS terminal req.
$19.15
Spread vs growth
26.1%
5Y implied EPS CAGR
13.1%
EPS terminal req.
$23.17
Spread vs growth
28.3%
10Y implied EPS CAGR
11.5%
EPS terminal req.
$37.32
Spread vs growth
29.8%
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
-22.4%
Start / end P/E
34.7x → 17.2x
EPS bridge
8.86 → 12.52
Residual
-20.8%
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.