Technology / Information Technology ServicesBSE
$143.25
+6.05 (+4.41%)
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 $360.0M · quality 74.7/100
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
59/100
C
Piotroski
3/9
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
$4.5B
P/E
14.7x
↓EV/EBITDA
9.7x
↓ROE
14.3%
↑Gross Margin
18.8%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.4%
FCF CAGR
-32.7%
FCF margin
3.2%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.37B · net income $304.3M · FCF $76.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.37B | $2.37B | $2.36B | $2.22B | $1.76B |
| Net Income | $304.3M | $304.3M | $349.3M | $227.4M | $216.9M |
| EBITDA | $446.2M | $446.2M | $519.3M | $397.0M | $397.6M |
| EPS | 9.75 | 9.75 | 11.20 | 7.75 | 7.62 |
| Gross Margin | 18.8% | 18.8% | 23.2% | 22.8% | 30.2% |
| Operating Margin | 6.4% | 6.4% | 11.3% | 8.9% | 13.8% |
| Net Margin | 12.8% | 12.8% | 14.8% | 10.3% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.03 | 0.01 |
| Current Ratio | 4.03 | 4.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $76.5M | $76.5M | $363.1M | $360.0M | $250.4M |
| Returns | |||||
| ROE | 14.3% | 14.3% | 14.1% | 10.4% | 13.5% |
| Valuation | |||||
| P/E | 14.69 | 14.69 | 13.22 | 21.48 | 14.20 |
| EV/EBITDA | 9.73 | 9.73 | 8.62 | 12.01 | 7.44 |
| P/B | 2.11 | 2.11 | 1.86 | 2.24 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | 0.5% | 0.5% | 6.4% | 25.9% | — |
| EPS Growth | -12.9% | -12.9% | 44.5% | 1.7% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.2%
EPS terminal req.
$12.71
Spread vs growth
-22.2%
5Y implied EPS CAGR
9.5%
EPS terminal req.
$15.38
Spread vs growth
-22.5%
10Y implied EPS CAGR
9.8%
EPS terminal req.
$24.77
Spread vs growth
-22.7%
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
-6.2%
Start / end P/E
14.1x → 14.7x
EPS bridge
11.20 → 9.75
Residual
-0.6%
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.