Technology / Electronic ComponentsBSE
$149.45
-2.85 (-1.87%)
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 18%
FCF escenarios
weak_data · normalized FCF $-654.0M · quality 43.7/100
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
45/100
C
Piotroski
4/9
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
$11.5B
P/E
30.7x
↑EV/EBITDA
13.1x
↑ROE
6.3%
↑Gross Margin
40.2%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+18.4%
FCF CAGR
—
FCF margin
-11.0%
FCF / Net income
-1.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.95B · net income $378.3M · FCF $-654.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.95B | $5.95B | $4.86B | $4.38B | $3.59B |
| Net Income | $378.3M | $378.3M | $309.1M | $605.7M | $500.4M |
| EBITDA | $920.5M | $920.5M | $750.8M | $1.01B | $760.0M |
| EPS | — | — | 4.19 | 8.09 | 6.47 |
| Gross Margin | 40.2% | 40.2% | 42.1% | 40.4% | 35.5% |
| Operating Margin | 7.8% | 7.8% | 7.3% | 18.7% | 20.6% |
| Net Margin | 6.4% | 6.4% | 6.4% | 13.8% | 13.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.09 | 0.13 | 0.86 |
| Current Ratio | 3.15 | 3.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-654.0M | $-654.0M | $-608.3M | $-889.0M | $371.6M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 5.5% | 11.0% | 35.2% |
| Valuation | |||||
| P/E | 30.69 | 30.69 | 57.95 | 38.41 | — |
| EV/EBITDA | 13.07 | 13.07 | 24.40 | 23.61 | — |
| P/B | 1.92 | 1.92 | 3.20 | 4.21 | — |
| Growth & Yield | |||||
| Revenue Growth | 22.5% | 22.5% | 10.9% | 22.1% | — |
| EPS Growth | — | — | -48.2% | 24.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.5%
Start / end P/E
n/dx → n/dx
EPS bridge
4.19 → n/d
Residual
-31.5%
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.