Communication Services / PublishingBSE
$78.20
-3.50 (-4.28%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $14.7M · quality 47.3/100
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
60/100
B
Piotroski
4/9
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
$1.2B
P/E
6.2x
↓EV/EBITDA
6.4x
↓ROE
19.0%
↑Gross Margin
41.8%
↓Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+26.4%
FCF CAGR
—
FCF margin
-28.5%
FCF / Net income
-1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $913.6M · net income $152.0M · FCF $-260.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $913.6M | $913.6M | $639.0M | $508.6M | $451.9M |
| Net Income | $152.0M | $152.0M | $83.6M | $33.2M | $4.7M |
| EBITDA | $235.2M | $235.2M | $131.8M | $71.4M | $32.1M |
| EPS | — | — | 5.58 | 2.22 | 0.32 |
| Gross Margin | 41.8% | 41.8% | 35.7% | 28.5% | 18.8% |
| Operating Margin | 24.6% | 24.6% | 18.9% | 13.1% | 5.7% |
| Net Margin | 16.6% | 16.6% | 13.1% | 6.5% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 1.68 | 2.27 | 2.61 |
| Current Ratio | 4.02 | 4.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-260.2M | $-260.2M | $14.7M | $54.5M | $6.1M |
| Returns | |||||
| ROE | 19.0% | 19.0% | 30.6% | 16.8% | 2.9% |
| Valuation | |||||
| P/E | 6.20 | 6.20 | — | — | — |
| EV/EBITDA | 6.44 | 6.44 | — | — | — |
| P/B | 1.46 | 1.46 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 43.0% | 43.0% | 25.6% | 12.5% | — |
| EPS Growth | — | — | 151.9% | 598.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.2%
Start / end P/E
n/dx → n/dx
EPS bridge
5.58 → n/d
Residual
-1.2%
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.