Communication Services / BroadcastingNSE
$107.52
-0.80 (-0.73%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $689.4M · quality 67.7/100
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
32/100
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
$5.1B
P/E
N/A
•EV/EBITDA
9.5x
↑ROE
-1.0%
↓Gross Margin
57.3%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
-13.3%
FCF margin
12.4%
FCF / Net income
-9.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.57B · net income $-76.6M · FCF $689.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.57B | $5.57B | $5.40B | $5.25B | $5.03B |
| Net Income | $-76.6M | $-76.6M | $115.3M | $324.8M | $-1.65B |
| EBITDA | $679.7M | $679.7M | $1.17B | $1.35B | $-616.3M |
| EPS | — | — | 2.51 | 6.81 | -34.58 |
| Gross Margin | 57.3% | 57.3% | 63.6% | 70.7% | 50.3% |
| Operating Margin | -2.7% | -2.7% | 5.3% | 5.4% | -34.7% |
| Net Margin | -1.4% | -1.4% | 2.1% | 6.2% | -32.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.23 | 0.25 | 0.33 |
| Current Ratio | 1.86 | 1.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $689.4M | $689.4M | $189.7M | $1.11B | $1.06B |
| Returns | |||||
| ROE | -1.0% | -1.0% | 1.5% | 4.2% | -27.8% |
| Valuation | |||||
| P/E | — | — | 53.38 | 40.65 | — |
| EV/EBITDA | 9.52 | 9.52 | 6.64 | 11.04 | — |
| P/B | 0.68 | 0.68 | 0.79 | 1.71 | 1.03 |
| Growth & Yield | |||||
| Revenue Growth | 3.2% | 3.2% | 2.9% | 4.4% | — |
| EPS Growth | — | — | -63.2% | 119.7% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.8%
Start / end P/E
n/dx → n/dx
EPS bridge
2.51 → n/d
Residual
-25.6%
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.