Technology / Information Technology ServicesNSE
$834.75
+34.10 (+4.26%)
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 $1.9B · quality 77.3/100
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
5/9
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
$49.3B
P/E
25.4x
↑EV/EBITDA
13.8x
↑ROE
12.6%
↑Gross Margin
38.2%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.8%
FCF CAGR
+46.4%
FCF margin
14.3%
FCF / Net income
1.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.87B · net income $1.94B · FCF $2.84B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.87B | $19.87B | $17.23B | $15.50B | $14.59B |
| Net Income | $1.94B | $1.94B | $2.05B | $1.98B | $1.89B |
| EBITDA | $3.63B | $3.63B | $3.07B | $2.89B | $2.81B |
| EPS | — | — | 34.71 | 33.60 | 32.05 |
| Gross Margin | 38.2% | 38.2% | 34.9% | 39.4% | 41.6% |
| Operating Margin | 14.5% | 14.5% | 10.5% | 13.9% | 14.5% |
| Net Margin | 9.8% | 9.8% | 11.9% | 12.8% | 12.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.14 | 0.01 | 0.02 |
| Current Ratio | 1.99 | 1.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.84B | $2.84B | $1.88B | $1.68B | $905.7M |
| Returns | |||||
| ROE | 12.6% | 12.6% | 15.0% | 16.1% | 18.0% |
| Valuation | |||||
| P/E | 25.43 | 25.43 | 17.38 | 18.40 | 9.07 |
| EV/EBITDA | 13.81 | 13.81 | 11.51 | 12.35 | 5.70 |
| P/B | 3.20 | 3.20 | 2.61 | 2.97 | 1.63 |
| Growth & Yield | |||||
| Revenue Growth | 15.3% | 15.3% | 11.2% | 6.2% | — |
| EPS Growth | — | — | 3.3% | 4.8% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+38.6%
Start / end P/E
n/dx → n/dx
EPS bridge
34.71 → n/d
Residual
+38.0%
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.