Technology / Information Technology ServicesMCE
$55.64
-0.24 (-0.43%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $339.9M · quality 69.3/100
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
46/100
C
Piotroski
3/9
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
$9.7B
P/E
21.6x
↑EV/EBITDA
15.8x
↑ROE
25.1%
↑Gross Margin
33.8%
↑Debt/Equity
1.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.3%
FCF CAGR
+8.5%
FCF margin
6.9%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.46B · net income $435.8M · FCF $378.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.46B | $5.46B | $4.84B | $4.34B | $3.85B |
| Net Income | $435.8M | $435.8M | $277.5M | $205.8M | $171.9M |
| EBITDA | $768.8M | $768.8M | $545.3M | $455.1M | $388.9M |
| EPS | — | — | 1.58 | 1.10 | 0.90 |
| Gross Margin | 33.8% | 33.8% | 34.7% | 33.8% | 33.5% |
| Operating Margin | 9.7% | 9.7% | 9.2% | 8.2% | 8.0% |
| Net Margin | 8.0% | 8.0% | 5.7% | 4.7% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.94 | 1.94 | 0.66 | 0.93 | 1.26 |
| Current Ratio | 1.76 | 1.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $378.5M | $378.5M | $339.9M | $316.8M | $296.1M |
| Returns | |||||
| ROE | 25.1% | 25.1% | 21.4% | 18.4% | 17.4% |
| Valuation | |||||
| P/E | 21.65 | 21.65 | 11.15 | 12.73 | 12.01 |
| EV/EBITDA | 15.78 | 15.78 | 6.22 | 6.77 | 6.17 |
| P/B | 5.62 | 5.62 | 2.39 | 2.36 | 2.12 |
| Growth & Yield | |||||
| Revenue Growth | 12.7% | 12.7% | 11.5% | 12.8% | — |
| EPS Growth | — | — | 43.5% | 22.1% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+59.3%
Start / end P/E
n/dx → n/dx
EPS bridge
1.58 → n/d
Residual
+58.8%
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.