Communication Services / Telecom ServicesNSE
$7.39
+0.01 (+0.14%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 65.7/100
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
34/100
D
Piotroski
6/9
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
$1.2B
P/E
0.2x
↓EV/EBITDA
8.5x
↑ROE
-10.7%
↓Gross Margin
93.3%
↑Debt/Equity
-0.90
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
+117.6%
FCF margin
71.9%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.24B · net income $5.83B · FCF $1.61B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.24B | $2.24B | $2.54B | $2.02B | $1.86B |
| Net Income | $5.83B | $5.83B | $-83.8M | $2.11B | $572.1M |
| EBITDA | $5.91B | $5.91B | $723.9M | $2.43B | $857.0M |
| EPS | 37.03 | 37.03 | -0.54 | 13.40 | 3.63 |
| Gross Margin | 93.3% | 93.3% | 89.8% | 88.8% | 86.6% |
| Operating Margin | 36.3% | 36.3% | 33.6% | 39.2% | 34.6% |
| Net Margin | 259.6% | 259.6% | -3.3% | 104.4% | 30.7% |
| Balance Sheet | |||||
| Debt/Equity | -0.90 | -0.90 | -0.89 | -0.92 | -0.94 |
| Current Ratio | 0.02 | 0.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.61B | $1.61B | $1.86B | $1.72B | $156.4M |
| Returns | |||||
| ROE | -10.7% | -10.7% | 0.1% | -3.5% | -0.9% |
| Valuation | |||||
| P/E | 0.20 | 0.20 | — | 0.88 | 1.52 |
| EV/EBITDA | 8.47 | 8.47 | 75.60 | 23.47 | 68.95 |
| Growth & Yield | |||||
| Revenue Growth | -11.6% | -11.6% | 25.7% | 8.4% | — |
| EPS Growth | 6957.4% | 6957.4% | -104.0% | 269.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-73.9%
EPS terminal req.
$0.66
Spread vs growth
7031.3%
5Y implied EPS CAGR
-53.6%
EPS terminal req.
$0.79
Spread vs growth
7011.0%
10Y implied EPS CAGR
-28.6%
EPS terminal req.
$1.28
Spread vs growth
6986.0%
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
-16.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.54 → 37.03
Residual
-16.8%
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.