Communication Services / Telecom ServicesVienna
$4.67
+0.07 (+1.52%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $162.6M · quality 42.0/100
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
22/100
D
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$776M
P/E
23.4x
↑EV/EBITDA
8.5x
↑ROE
8.1%
↑Gross Margin
90.4%
↑Debt/Equity
3.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
62.0%
FCF / Net income
5.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $276.4M · net income $33.4M · FCF $171.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $276.4M | $276.4M | $263.0M | — |
| Net Income | $33.4M | $33.4M | $29.6M | — |
| EBITDA | $236.9M | $236.9M | $226.4M | — |
| EPS | — | — | 0.18 | — |
| Gross Margin | 90.4% | 90.4% | 88.6% | — |
| Operating Margin | 38.1% | 38.1% | 40.4% | — |
| Net Margin | 12.1% | 12.1% | 11.3% | — |
| Balance Sheet | ||||
| Debt/Equity | 3.12 | 3.12 | 3.92 | 5.90 |
| Current Ratio | 0.25 | 0.25 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $171.5M | $171.5M | $153.7M | — |
| Returns | ||||
| ROE | 8.1% | 8.1% | 8.6% | — |
| Valuation | ||||
| P/E | 23.35 | 23.35 | 26.31 | — |
| EV/EBITDA | 8.54 | 8.54 | 9.32 | — |
| P/B | 1.87 | 1.87 | 2.29 | 2.65 |
| Growth & Yield | ||||
| Revenue Growth | 5.1% | 5.1% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-8.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.18 → n/d
Residual
-8.4%
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.