Communication Services / PublishingBSE
$70.24
+2.52 (+3.72%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $333.7M · quality 64.3/100
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
56/100
C
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
$5.2B
P/E
7.5x
↓EV/EBITDA
5.0x
↓ROE
5.1%
↑Gross Margin
54.2%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
-1.8%
FCF margin
4.9%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.86B · net income $777.8M · FCF $333.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.86B | $6.86B | $6.78B | $6.68B | $6.19B |
| Net Income | $777.8M | $777.8M | $99.5M | $-380.9M | $405.9M |
| EBITDA | $1.08B | $1.08B | $316.8M | $-64.9M | $859.5M |
| EPS | 10.56 | 10.56 | 1.35 | -5.17 | 5.51 |
| Gross Margin | 54.2% | 54.2% | 45.7% | 40.3% | 52.1% |
| Operating Margin | -7.4% | -7.4% | -13.5% | -14.7% | 0.6% |
| Net Margin | 11.3% | 11.3% | 1.5% | -5.7% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.06 | 0.07 | 0.08 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $333.7M | $333.7M | $15.4M | $381.9M | $352.5M |
| Returns | |||||
| ROE | 5.1% | 5.1% | 0.7% | -2.6% | 2.6% |
| Valuation | |||||
| P/E | 7.49 | 7.49 | 81.93 | — | 12.98 |
| EV/EBITDA | 4.97 | 4.97 | 27.16 | — | 7.31 |
| P/B | 0.34 | 0.34 | 0.55 | 0.23 | 0.33 |
| Growth & Yield | |||||
| Revenue Growth | 1.1% | 1.1% | 1.5% | 7.9% | — |
| EPS Growth | 682.2% | 682.2% | 126.1% | -193.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-16.1%
EPS terminal req.
$6.23
Spread vs growth
698.3%
5Y implied EPS CAGR
-6.5%
EPS terminal req.
$7.54
Spread vs growth
688.7%
10Y implied EPS CAGR
1.4%
EPS terminal req.
$12.15
Spread vs growth
680.8%
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
-23.5%
Start / end P/E
68.0x → 6.7x
EPS bridge
1.35 → 10.56
Residual
-615.5%
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.