Communication Services / Internet Content & InformationNSE
$27.04
+0.19 (+0.71%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $366.1M · quality 47.7/100
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
26/100
D
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
$1.6B
P/E
208.0x
↑EV/EBITDA
10.4x
↑ROE
2.2%
↓Gross Margin
N/A
•Debt/Equity
2.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+11.8%
FCF CAGR
+19.2%
FCF margin
7.5%
FCF / Net income
45.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.89B · net income $8.1M · FCF $366.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.89B | $4.89B | $4.43B | $4.14B | $3.49B |
| Net Income | $8.1M | $8.1M | $243.1M | $57.4M | $-128.5M |
| EBITDA | $246.9M | $246.9M | $651.2M | $487.1M | $203.5M |
| EPS | 0.13 | 0.13 | 4.18 | 0.99 | -2.21 |
| Gross Margin | — | — | 99.4% | 100.0% | 100.0% |
| Operating Margin | 5.7% | 5.7% | 10.6% | 6.7% | -0.7% |
| Net Margin | 0.2% | 0.2% | 5.5% | 1.4% | -3.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.66 | 2.66 | 4.06 | 136.49 | -25.74 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $366.1M | $366.1M | $685.4M | $126.3M | $216.3M |
| Returns | |||||
| ROE | 2.2% | 2.2% | 89.0% | 499.1% | 216.7% |
| Valuation | |||||
| P/E | 208.00 | 208.00 | 9.50 | 22.22 | — |
| EV/EBITDA | 10.40 | 10.40 | 5.22 | 5.74 | 11.94 |
| P/B | 4.56 | 4.56 | 8.46 | 111.31 | — |
| Growth & Yield | |||||
| Revenue Growth | 10.4% | 10.4% | 6.9% | 18.6% | — |
| EPS Growth | -96.9% | -96.9% | 322.2% | 144.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
164.3%
EPS terminal req.
$2.40
Spread vs growth
-261.2%
5Y implied EPS CAGR
86.1%
EPS terminal req.
$2.90
Spread vs growth
-183.0%
10Y implied EPS CAGR
43.1%
EPS terminal req.
$4.68
Spread vs growth
-140.0%
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
-39.1%
Start / end P/E
10.6x → 208.0x
EPS bridge
4.18 → 0.13
Residual
-1800.0%
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.