Financial Services / Capital MarketsNYSE
$39.58
-2.73 (-6.45%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 100.0/100
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
39/100
D
Piotroski
4/9
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
$1.1B
P/E
12.9x
↑EV/EBITDA
19.1x
↑ROE
2.7%
↓Gross Margin
1.9%
↓Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2012–2025 · 13 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
+14.3%
FCF margin
1.3%
FCF / Net income
8.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.98B · net income $17.3M · FCF $141.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | $10.98B | $10.98B | $9.70B | $9.29B | $8.16B | $7.61B | $5.46B | $4.78B | $7.61B | $6.99B | $6.78B | $6.07B | $5.98B | $7.25B | $7.78B |
| Net Income | $17.3M | $17.3M | $68.5M | $156.4M | $132.5M | $159.6M | $30.5M | $2.2M | $-3.4M | $7.1M | $9.3M | $7.1M | $8.3M | $12.5M | $10.6M |
| EBITDA | $90.4M | $90.4M | $133.7M | $247.2M | $215.7M | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.71 | 0.71 | 2.75 | 6.34 | 5.45 | 8.90 | 2.15 | 0.15 | -0.24 | 0.50 | 0.65 | 0.50 | 0.55 | 0.80 | 0.65 |
| Gross Margin | 1.9% | 1.9% | 1.8% | 3.2% | 3.2% | 2.8% | 1.2% | 0.7% | 0.4% | 0.4% | 0.5% | 0.4% | 0.5% | 0.4% | 0.3% |
| Operating Margin | 0.4% | 0.4% | 0.7% | 2.1% | 1.9% | — | — | — | — | — | — | — | — | — | — |
| Net Margin | 0.2% | 0.2% | 0.7% | 1.7% | 1.6% | 2.1% | 0.6% | 0.0% | -0.0% | 0.1% | 0.1% | 0.1% | 0.1% | 0.2% | 0.1% |
| Balance Sheet | |||||||||||||||
| Debt/Equity | 1.29 | 1.29 | 1.28 | 1.11 | 1.21 | — | — | 1.32 | 0.00 | 0.00 | — | — | — | — | — |
| Current Ratio | 1.18 | 1.18 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||
| Free Cash Flow | $141.7M | $141.7M | $45.2M | $-40.1M | $-92.0M | $-54.8M | $47.1M | $-15.0M | $6.3M | $-12.0M | $-57.6M | $-6.5M | $-17.8M | $-1.7M | $24.8M |
| Returns | |||||||||||||||
| ROE | 2.7% | 2.7% | 11.3% | 26.1% | 27.1% | 44.0% | 30.2% | 3.2% | -5.2% | 10.2% | 14.6% | 12.6% | 16.7% | 23.5% | — |
| Valuation | |||||||||||||||
| P/E | 12.89 | 12.89 | 12.21 | 5.78 | 5.93 | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 19.10 | 19.10 | 11.49 | 6.19 | 6.21 | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.49 | 1.49 | 1.33 | 1.51 | 1.61 | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||
| Revenue Growth | 13.2% | 13.2% | 4.4% | 13.8% | — | 39.4% | 14.2% | -37.1% | 8.8% | 3.0% | 11.8% | 1.5% | -17.5% | -6.9% | — |
| EPS Growth | -74.2% | -74.2% | -56.6% | 16.3% | — | 313.0% | 1290.3% | 164.6% | -148.0% | -23.1% | 30.0% | -8.3% | -31.4% | 23.3% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
70.4%
EPS terminal req.
$3.51
Spread vs growth
-144.6%
5Y implied EPS CAGR
43.0%
EPS terminal req.
$4.25
Spread vs growth
-117.2%
10Y implied EPS CAGR
25.4%
EPS terminal req.
$6.84
Spread vs growth
-99.6%
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
+102.6%
Start / end P/E
7.2x → 55.7x
EPS bridge
2.75 → 0.71
Residual
-502.2%
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.