Communication Services / Telecom ServicesLSE
$984.00
+12.00 (+1.26%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $73.7M · quality 66.7/100
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
35/100
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
$889M
P/E
14.3x
↓EV/EBITDA
688.9x
↑ROE
16.9%
↑Gross Margin
53.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
+0.1%
FCF margin
9.9%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $645.8M · net income $64.9M · FCF $64.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $645.8M | $645.8M | $579.4M | $521.7M | $484.6M |
| Net Income | $64.9M | $64.9M | $69.8M | $53.6M | $49.3M |
| EBITDA | $133.8M | $133.8M | $131.2M | $103.7M | $93.4M |
| EPS | 0.69 | 0.69 | 0.72 | 0.55 | 0.51 |
| Gross Margin | 53.9% | 53.9% | 51.8% | 51.2% | 51.1% |
| Operating Margin | 15.7% | 15.7% | 15.6% | 15.9% | 13.5% |
| Net Margin | 10.0% | 10.0% | 12.0% | 10.3% | 10.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.02 | 0.03 | 0.04 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $64.1M | $64.1M | $73.7M | $85.2M | $64.0M |
| Returns | |||||
| ROE | 16.9% | 16.9% | 18.7% | 15.6% | 16.5% |
| Valuation | |||||
| P/E | 14.26 | 14.26 | 2111.11 | 1967.21 | 2181.82 |
| EV/EBITDA | 688.88 | 688.88 | 1122.47 | 1016.26 | 1151.50 |
| P/B | 239.65 | 239.65 | 395.74 | 306.72 | 360.09 |
| Growth & Yield | |||||
| Revenue Growth | 11.5% | 11.5% | 11.1% | 7.7% | — |
| EPS Growth | -3.8% | -3.8% | 31.1% | 8.5% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
401.3%
EPS terminal req.
$87.31
Spread vs growth
-405.1%
5Y implied EPS CAGR
173.3%
EPS terminal req.
$105.65
Spread vs growth
-177.0%
10Y implied EPS CAGR
73.4%
EPS terminal req.
$170.15
Spread vs growth
-77.1%
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
-16.0%
Start / end P/E
1636.1x → 1388.2x
EPS bridge
0.72 → 0.69
Residual
+0.6%
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.