Technology / Software - ApplicationIstanbul
$95.65
+3.05 (+3.29%)
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 18%
FCF escenarios
weak_data · normalized FCF $166.5M · quality 45.3/100
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
57/100
C
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
$6.4B
P/E
2.7x
↓EV/EBITDA
2.7x
↓ROE
94.4%
↑Gross Margin
41.0%
↑Debt/Equity
0.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+52.7%
FCF CAGR
—
FCF margin
107.7%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.44B · net income $2.33B · FCF $2.63B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.44B | $2.44B | $2.33B | $959.9M | $685.1M |
| Net Income | $2.33B | $2.33B | $-107.4M | $12.2M | $55.3M |
| EBITDA | $2.90B | $2.90B | $7.5M | $135.1M | $101.7M |
| EPS | — | — | -1.62 | 0.23 | 1.23 |
| Gross Margin | 41.0% | 41.0% | 18.2% | 34.0% | 26.2% |
| Operating Margin | 30.0% | 30.0% | 10.2% | 24.6% | 21.4% |
| Net Margin | 95.6% | 95.6% | -4.6% | 1.3% | 8.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.73 | 0.73 | 0.15 | 0.13 | 0.60 |
| Current Ratio | 1.36 | 1.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.63B | $2.63B | $-163.1M | $166.5M | $-58.7M |
| Returns | |||||
| ROE | 94.4% | 94.4% | -10.7% | 1.4% | 20.2% |
| Valuation | |||||
| P/E | 2.66 | 2.66 | — | — | — |
| EV/EBITDA | 2.65 | 2.65 | 483.92 | — | — |
| P/B | 2.60 | 2.60 | 3.59 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 4.5% | 4.5% | 142.9% | 40.1% | — |
| EPS Growth | — | — | -804.3% | -81.3% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+46.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.62 → n/d
Residual
+46.6%
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.