Communication Services / Telecom ServicesNYSE
$55.97
+0.81 (+1.47%)
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 30% · confianza 25%
FCF escenarios
weak_data · normalized FCF $59.3M · 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
53/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
17.2x
↑EV/EBITDA
9.4x
↑ROE
24.9%
↑Gross Margin
36.2%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
—
FCF margin
8.6%
FCF / Net income
1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.23B · net income $76.1M · FCF $106.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $1.23B | $1.23B | $1.21B | $1.24B | $1.36B | $1.45B | $1.35B | $1.41B | $1.55B | $1.50B | $1.50B | $1.60B | $1.65B | $1.62B | $1.51B | $1.35B | $1.19B |
| Net Income | $76.1M | $76.1M | $64.5M | $40.5M | $27.0M | $96.5M | $21.4M | $134000.00 | $4.2M | $8.2M | $23.5M | $84.5M | $18.8M | $11.6M | $38.6M | $26.8M | $20.3M |
| EBITDA | $127.2M | $127.2M | $82.5M | $82.1M | $71.5M | $74.8M | $38.3M | $21.6M | $31.2M | $27.3M | $46.7M | $111.5M | $46.2M | $44.3M | $9.6M | $28.3M | $34.2M |
| EPS | 3.01 | 3.01 | 2.54 | 1.58 | 1.03 | 3.70 | 0.81 | 0.01 | 0.17 | 0.35 | 1.03 | 3.63 | 0.82 | 0.52 | 1.75 | 1.19 | 0.79 |
| Gross Margin | 36.2% | 36.2% | 32.4% | 28.8% | 23.8% | — | — | — | — | — | — | — | — | — | 15.8% | 17.2% | 19.0% |
| Operating Margin | 8.6% | 8.6% | 5.2% | 5.0% | 3.9% | 3.9% | 1.3% | -0.1% | 0.5% | 0.4% | 1.8% | 5.8% | 1.8% | 1.8% | -0.5% | 0.5% | 0.1% |
| Net Margin | 6.2% | 6.2% | 5.3% | 3.3% | 2.0% | 6.7% | 1.6% | 0.0% | 0.3% | 0.5% | 1.6% | 5.3% | 1.1% | 0.7% | 2.6% | 2.0% | 1.7% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 | — | — | — | — | — | — | 0.05 | 0.06 | 0.07 | 0.29 | 0.14 | — |
| Current Ratio | 1.86 | 1.86 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $106.3M | $106.3M | $59.3M | $30.4M | $7.5M | $49.9M | $-45.6M | $66.5M | $-173000.00 | $13.1M | $30.7M | $2.0M | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | 24.9% | 24.9% | 26.2% | 20.9% | 16.1% | 58.5% | 28.7% | 0.2% | 13.7% | 5.6% | 19.0% | 63.1% | 18.7% | 13.1% | 37.8% | 12.8% | — |
| Valuation | |||||||||||||||||
| P/E | 17.22 | 17.22 | 14.48 | 14.61 | 26.08 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 9.36 | 9.36 | 9.35 | 5.96 | 8.59 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.64 | 4.64 | 3.79 | 3.05 | 4.22 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 2.1% | 2.1% | -2.7% | -9.2% | — | 7.5% | -4.5% | -8.9% | 3.0% | 0.4% | -6.3% | -3.3% | 1.9% | 7.6% | 11.5% | 13.2% | — |
| EPS Growth | 18.5% | 18.5% | 60.8% | 53.4% | — | 356.8% | 8000.0% | -94.1% | -51.4% | -66.0% | -71.6% | 342.7% | 57.7% | -70.3% | 47.1% | 49.8% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.2%
EPS terminal req.
$4.97
Spread vs growth
0.3%
5Y implied EPS CAGR
14.8%
EPS terminal req.
$6.01
Spread vs growth
3.7%
10Y implied EPS CAGR
12.4%
EPS terminal req.
$9.68
Spread vs growth
6.1%
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
-8.7%
Start / end P/E
24.2x → 18.6x
EPS bridge
2.54 → 3.01
Residual
-4.3%
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.