Industrials / Airports & Air ServicesBSE
$72.75
-1.04 (-1.41%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $485.4M · quality 49.3/100
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
51/100
C
Piotroski
2/9
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
$3.9B
P/E
9.8x
↓EV/EBITDA
3.8x
↓ROE
21.7%
↑Gross Margin
8.5%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+66.0%
FCF CAGR
—
FCF margin
4.3%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.92B · net income $654.3M · FCF $561.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.92B | $12.92B | $11.35B | $7.73B | $2.82B |
| Net Income | $654.3M | $654.3M | $690.0M | $725.3M | $162.5M |
| EBITDA | $972.0M | $972.0M | $969.5M | $1.02B | $240.0M |
| EPS | 12.17 | 12.17 | 12.61 | 13.32 | 3.11 |
| Gross Margin | 8.5% | 8.5% | 9.8% | 14.1% | 9.3% |
| Operating Margin | 6.7% | 6.7% | 8.0% | 12.4% | 7.4% |
| Net Margin | 5.1% | 5.1% | 6.1% | 9.4% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.05 | 0.10 |
| Cash Flow | |||||
| Free Cash Flow | $561.9M | $561.9M | $203.9M | $485.4M | $-162.9M |
| Returns | |||||
| ROE | 21.7% | 21.7% | 29.2% | 46.3% | 19.8% |
| Valuation | |||||
| P/E | 9.78 | 9.78 | 41.69 | 32.81 | — |
| EV/EBITDA | 3.81 | 3.81 | 29.45 | 23.23 | — |
| P/B | 1.30 | 1.30 | 12.17 | 15.18 | — |
| Growth & Yield | |||||
| Revenue Growth | 13.8% | 13.8% | 46.8% | 173.7% | — |
| EPS Growth | -3.5% | -3.5% | -5.3% | 328.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.1%
EPS terminal req.
$6.46
Spread vs growth
15.6%
5Y implied EPS CAGR
-8.5%
EPS terminal req.
$7.81
Spread vs growth
5.0%
10Y implied EPS CAGR
0.3%
EPS terminal req.
$12.58
Spread vs growth
-3.8%
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
-72.9%
Start / end P/E
21.3x → 6.0x
EPS bridge
12.61 → 12.17
Residual
+2.5%
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.