Communication Services / EntertainmentBSE
$10.54
+0.09 (+0.85%)
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 19%
FCF escenarios
weak_data · normalized FCF $225.5M · quality 50.0/100
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
43/100
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
$18.7B
P/E
22.9x
↑EV/EBITDA
4.4x
↓ROE
1.8%
↓Gross Margin
47.1%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
-28.1%
FCF margin
1.0%
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.50B · net income $823.1M · FCF $225.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.50B | $21.50B | $20.40B | $19.71B | $18.57B |
| Net Income | $823.1M | $823.1M | $925.1M | $993.1M | $652.9M |
| EBITDA | $4.22B | $4.22B | $4.62B | $4.25B | $3.76B |
| EPS | 0.46 | 0.46 | 0.52 | 0.56 | 0.37 |
| Gross Margin | 47.1% | 47.1% | 51.6% | 47.1% | 51.2% |
| Operating Margin | 0.6% | 0.6% | 0.2% | 2.6% | 1.9% |
| Net Margin | 3.8% | 3.8% | 4.5% | 5.0% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 4.01 | 4.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $225.5M | $225.5M | $922.3M | $-6.25B | $606.4M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 2.1% | 2.3% | 1.6% |
| Valuation | |||||
| P/E | 22.91 | 22.91 | 24.98 | 39.50 | 36.92 |
| EV/EBITDA | 4.40 | 4.40 | 4.90 | 9.16 | 5.97 |
| P/B | 0.42 | 0.42 | 0.53 | 0.91 | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | 5.4% | 5.4% | 3.5% | 6.1% | — |
| EPS Growth | -11.5% | -11.5% | -7.1% | 51.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
26.7%
EPS terminal req.
$0.94
Spread vs growth
-38.2%
5Y implied EPS CAGR
19.7%
EPS terminal req.
$1.13
Spread vs growth
-31.3%
10Y implied EPS CAGR
14.8%
EPS terminal req.
$1.82
Spread vs growth
-26.3%
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
-30.3%
Start / end P/E
29.5x → 23.2x
EPS bridge
0.52 → 0.46
Residual
+2.4%
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.