Financial Services / Financial Data & Stock ExchangesNYSE
$152.97
+0.00 (+0.00%)
Book/ROE base 3Y
$57.82
-27.7% CAGR · P/B 0.9x
Book/ROE base 5Y
$66.76
-15.3% base · -12.5% expected
Precio de entrada
$31.30
MOS 17% · confianza 91%
Book/ROE escenarios
audited · book/share $50.29 · quality 40.0/100
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
37/100
D
Piotroski
7/9
balance/quality
Valuation
0/100
-69.4% upside
5Y CAGR
-12.5%
0/100
Data QA
90/100
SEC 100%
Sin guardar todavía.
Market Cap
$86.5B
P/E
26.5x
↑EV/EBITDA
N/A
•ROE
11.5%
↑Gross Margin
N/A
•Debt/Equity
0.68
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
+17.5%
FCF CAGR
+14.4%
FCF margin
33.9%
FCF / Net income
1.29x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $12.64B · net income $3.31B · FCF $4.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $12.64B | $12.64B | $11.76B | $9.90B | $9.64B | $9.17B | $8.24B | $6.55B | $6.28B | $5.84B | $5.97B | $3.34B | $4.35B | $1.73B | $1.36B | $1.33B |
| Net Income | $3.31B | $3.31B | $2.75B | $2.37B | $1.45B | $4.06B | $2.09B | $1.93B | $1.99B | $2.53B | $1.43B | $1.27B | $981.0M | $254.0M | $552.0M | $510.0M |
| EBITDA | $6.49B | $6.49B | $5.85B | $4.91B | $4.67B | $4.46B | $3.78B | $3.33B | $3.17B | $2.91B | $2.78B | $2.12B | $1.78B | $946.0M | $958.0M | $925.0M |
| EPS | 5.77 | 5.77 | 4.78 | 4.19 | 2.58 | 7.18 | 3.77 | 3.42 | 3.43 | 4.25 | 2.39 | 2.28 | 1.71 | 3.21 | 7.52 | 6.90 |
| Operating Margin | 39.0% | 39.0% | 36.6% | 37.3% | 37.8% | 37.6% | 36.8% | 40.8% | 41.2% | 40.7% | 36.4% | 52.4% | 33.3% | 45.7% | 60.7% | 59.8% |
| Net Margin | 26.2% | 26.2% | 23.4% | 23.9% | 15.0% | 44.3% | 25.3% | 29.5% | 31.7% | 43.2% | 23.9% | 38.2% | 22.5% | 14.7% | 40.5% | 38.4% |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.68 | 0.68 | 0.74 | 0.88 | 0.80 | 0.61 | 0.85 | 0.45 | 0.43 | 0.36 | 0.40 | 0.49 | 0.35 | 0.41 | 0.31 | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $4.29B | $4.29B | $4.20B | $3.35B | $3.33B | $2.94B | $2.67B | $2.51B | $2.40B | $1.86B | $1.90B | $1.12B | $1.29B | $580.0M | $701.0M | $656.0M |
| Returns | ||||||||||||||||
| ROE | 11.5% | 11.5% | 10.0% | 9.2% | 6.4% | 17.9% | 10.7% | 11.2% | 11.6% | 14.9% | 9.1% | 8.6% | 7.9% | 2.1% | 15.1% | 16.1% |
| Valuation | ||||||||||||||||
| P/E | 26.51 | 26.51 | 32.00 | 36.51 | 59.29 | 21.31 | 40.58 | 44.73 | 44.60 | 35.99 | 64.00 | 67.09 | 89.46 | 47.65 | 20.34 | 22.17 |
| P/B | 3.04 | 3.04 | 3.19 | 3.36 | 3.78 | 3.81 | 4.35 | 5.01 | 5.15 | 5.36 | 5.83 | 5.77 | 7.09 | 0.98 | 3.06 | 3.58 |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 7.5% | 7.5% | 18.8% | 2.8% | 5.1% | 11.2% | 25.9% | 4.3% | 7.4% | -2.1% | 78.9% | -23.3% | 151.6% | 26.9% | 2.7% | — |
| EPS Growth | 20.7% | 20.7% | 14.1% | 62.4% | -64.1% | 90.5% | 10.2% | -0.3% | -19.3% | 77.8% | 4.8% | 33.3% | -46.7% | -57.3% | 9.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
33.0%
EPS terminal req.
$13.57
Spread vs growth
-12.3%
5Y implied EPS CAGR
23.3%
EPS terminal req.
$16.42
Spread vs growth
-2.6%
10Y implied EPS CAGR
16.4%
EPS terminal req.
$26.45
Spread vs growth
4.3%
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.
Unavailable: positive start/end prices are required.