Technology / Information Technology ServicesNSE
$13.42
-0.28 (-2.08%)
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 $-1.2B · quality 46.7/100
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
18/100
F
Piotroski
0/9
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
$346M
P/E
N/A
•EV/EBITDA
113.7x
↑ROE
-0.4%
↓Gross Margin
9.5%
↓Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
—
FCF margin
-96.8%
FCF / Net income
88.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.25B · net income $-13.7M · FCF $-1.21B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.25B | $1.25B | $1.71B | $1.14B | $1.17B |
| Net Income | $-13.7M | $-13.7M | $74.5M | $148.5M | $303.5M |
| EBITDA | $18.0M | $18.0M | $120.1M | $168.6M | $316.5M |
| EPS | -0.52 | -0.52 | 4.07 | 7.53 | 15.38 |
| Gross Margin | 9.5% | 9.5% | 14.2% | 23.3% | 11.8% |
| Operating Margin | 0.1% | 0.1% | 1.4% | 15.7% | 4.3% |
| Net Margin | -1.1% | -1.1% | 4.4% | 13.0% | 26.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.03 | 0.06 | 0.06 |
| Cash Flow | |||||
| Free Cash Flow | $-1.21B | $-1.21B | $-1.57B | $140.9M | $-228.7M |
| Returns | |||||
| ROE | -0.4% | -0.4% | 2.1% | 7.2% | 17.1% |
| Valuation | |||||
| P/E | — | — | 35.68 | 26.37 | 8.57 |
| EV/EBITDA | 113.69 | 113.69 | 22.45 | 20.48 | 7.29 |
| P/B | 0.10 | 0.10 | 0.76 | 1.63 | 1.26 |
| Growth & Yield | |||||
| Revenue Growth | -26.7% | -26.7% | 49.3% | -2.1% | — |
| EPS Growth | -112.8% | -112.8% | -45.9% | -51.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.7%
Start / end P/E
n/dx → n/dx
EPS bridge
4.07 → -0.52
Residual
-62.7%
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.