Communication Services / Telecom ServicesSão Paulo
$18.09
-0.11 (-0.60%)
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 14%
FCF escenarios
weak_data · normalized FCF $-67.5M · quality 25.7/100
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
49/100
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
$2.1B
P/E
35.5x
↑EV/EBITDA
5.4x
↓ROE
5.1%
↑Gross Margin
61.7%
↑Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.7%
FCF CAGR
—
FCF margin
1.5%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.22B · net income $71.5M · FCF $18.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.22B | $1.22B | $1.13B | $986.4M | $710.8M |
| Net Income | $71.5M | $71.5M | $89.7M | $102.3M | $48.0M |
| EBITDA | $617.2M | $617.2M | $576.7M | $480.5M | $359.7M |
| EPS | 0.62 | 0.62 | 0.78 | 0.90 | 0.54 |
| Gross Margin | 61.7% | 61.7% | 62.2% | 63.3% | 59.1% |
| Operating Margin | 32.9% | 32.9% | 33.4% | 33.3% | 31.5% |
| Net Margin | 5.9% | 5.9% | 7.9% | 10.4% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.22 | 1.22 | 1.05 | 0.94 | 0.98 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.8M | $18.8M | $-67.5M | $-93.3M | $-311.5M |
| Returns | |||||
| ROE | 5.1% | 5.1% | 6.7% | 8.0% | 5.1% |
| Valuation | |||||
| P/E | 35.47 | 35.47 | 13.22 | 15.35 | 15.22 |
| EV/EBITDA | 5.44 | 5.44 | 4.02 | 5.11 | 4.40 |
| P/B | 1.49 | 1.49 | 0.88 | 1.22 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | 7.9% | 7.9% | 14.4% | 38.8% | — |
| EPS Growth | -20.5% | -20.5% | -12.9% | 66.6% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
37.3%
EPS terminal req.
$1.61
Spread vs growth
-57.8%
5Y implied EPS CAGR
25.7%
EPS terminal req.
$1.94
Spread vs growth
-46.2%
10Y implied EPS CAGR
17.6%
EPS terminal req.
$3.13
Spread vs growth
-38.1%
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
+92.0%
Start / end P/E
12.1x → 29.2x
EPS bridge
0.78 → 0.62
Residual
-28.8%
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.