Communication Services / Advertising AgenciesBSE
$458.45
+33.40 (+7.86%)
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 19%
FCF escenarios
weak_data · normalized FCF $-199.8M · quality 43.7/100
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
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$6.8B
P/E
18.1x
↑EV/EBITDA
11.6x
↑ROE
20.4%
↑Gross Margin
41.7%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-9.9%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.03B · net income $407.0M · FCF $-199.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $2.03B | $2.03B | $1.44B | $884.6M | $588.4M | — |
| Net Income | $407.0M | $407.0M | $260.0M | $130.8M | $91.6M | — |
| EBITDA | $576.7M | $576.7M | $383.0M | $201.3M | $138.0M | — |
| EPS | — | — | 19.43 | 10.09 | 7.71 | 3.61 |
| Gross Margin | 41.7% | 41.7% | 38.1% | 32.6% | 29.1% | — |
| Operating Margin | 24.4% | 24.4% | 22.9% | 20.0% | 19.6% | — |
| Net Margin | 20.1% | 20.1% | 18.1% | 14.8% | 15.6% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.10 | 0.10 | — | 0.01 | 0.09 | — |
| Current Ratio | 3.73 | 3.73 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-199.8M | $-199.8M | $125.6M | $-351.6M | $-34.4M | — |
| Returns | ||||||
| ROE | 20.4% | 20.4% | 23.2% | 15.7% | 96.4% | — |
| Valuation | ||||||
| P/E | 18.13 | 18.13 | 13.23 | 32.77 | — | — |
| EV/EBITDA | 11.57 | 11.57 | 8.68 | 20.18 | — | — |
| P/B | 3.39 | 3.39 | 3.07 | 5.15 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 41.2% | 41.2% | 62.2% | 50.3% | — | — |
| EPS Growth | — | — | 92.6% | 30.8% | 113.8% | — |
| Dividend Yield | 0.0% | 0.0% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+34.2%
Start / end P/E
n/dx → n/dx
EPS bridge
19.43 → n/d
Residual
+34.1%
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.