Technology / Information Technology ServicesBSE
$875.65
+3.05 (+0.35%)
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 25%
FCF escenarios
weak_data · normalized FCF $1.2B · quality 57.7/100
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
62/100
B
Piotroski
5/9
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
$13.6B
P/E
11.0x
↓EV/EBITDA
5.2x
↓ROE
16.0%
↑Gross Margin
36.4%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.0%
FCF CAGR
—
FCF margin
10.5%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.08B · net income $1.24B · FCF $1.17B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.08B | $11.08B | $10.25B | $9.65B | $9.03B |
| Net Income | $1.24B | $1.24B | $1.03B | $904.4M | $1.34B |
| EBITDA | $1.93B | $1.93B | $1.82B | $1.56B | $2.16B |
| EPS | 79.89 | 79.89 | 66.52 | 58.27 | 86.27 |
| Gross Margin | 36.4% | 36.4% | 40.0% | 43.2% | 49.2% |
| Operating Margin | 12.8% | 12.8% | 12.5% | 11.9% | 19.2% |
| Net Margin | 11.2% | 11.2% | 10.1% | 9.4% | 14.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.05 | 0.04 | 0.05 |
| Current Ratio | 5.55 | 5.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.17B | $1.17B | $1.72B | $538.6M | $-211.1M |
| Returns | |||||
| ROE | 16.0% | 16.0% | 16.2% | 14.8% | 25.3% |
| Valuation | |||||
| P/E | 10.96 | 10.96 | 11.90 | 22.76 | 14.75 |
| EV/EBITDA | 5.24 | 5.24 | 5.73 | 12.24 | 8.55 |
| P/B | 1.75 | 1.75 | 1.93 | 3.37 | 3.73 |
| Growth & Yield | |||||
| Revenue Growth | 8.1% | 8.1% | 6.2% | 6.8% | — |
| EPS Growth | 20.1% | 20.1% | 14.2% | -32.5% | — |
| Dividend Yield | 5.6% | 5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.9%
EPS terminal req.
$77.70
Spread vs growth
21.0%
5Y implied EPS CAGR
3.3%
EPS terminal req.
$94.02
Spread vs growth
16.8%
10Y implied EPS CAGR
6.6%
EPS terminal req.
$151.41
Spread vs growth
13.5%
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
-8.5%
Start / end P/E
15.3x → 11.0x
EPS bridge
66.52 → 79.89
Residual
-5.7%
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.