Communication Services / EntertainmentNSE
$44.60
+0.52 (+1.17%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $304.8M · quality 47.7/100
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
41/100
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
$25.2B
P/E
4460.0x
↑EV/EBITDA
25.1x
↑ROE
0.1%
↓Gross Margin
89.5%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+16.2%
FCF CAGR
+1.3%
FCF margin
16.6%
FCF / Net income
97.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.74B · net income $6.4M · FCF $621.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.74B | $3.74B | $4.10B | $2.42B | $2.39B |
| Net Income | $6.4M | $6.4M | $771.7M | $5.41B | $3.57B |
| EBITDA | $1.26B | $1.26B | $1.83B | $6.24B | $1.62B |
| EPS | 0.01 | 0.01 | 1.43 | 10.75 | 9.80 |
| Gross Margin | 89.5% | 89.5% | 90.0% | 88.2% | 87.7% |
| Operating Margin | 4.8% | 4.8% | 21.1% | 7.3% | 62.3% |
| Net Margin | 0.2% | 0.2% | 18.8% | 223.8% | 149.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.13 | 0.46 | 3.43 |
| Current Ratio | 0.51 | 0.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $621.7M | $621.7M | $304.8M | $-252.2M | $597.8M |
| Returns | |||||
| ROE | 0.1% | 0.1% | 6.2% | 73.2% | 151.9% |
| Valuation | |||||
| P/E | 4460.00 | 4460.00 | 47.95 | 8.32 | 4.62 |
| EV/EBITDA | 25.05 | 25.05 | 20.93 | 7.59 | 14.76 |
| P/B | 2.26 | 2.26 | 2.95 | 6.08 | 7.01 |
| Growth & Yield | |||||
| Revenue Growth | -8.9% | -8.9% | 69.6% | 1.4% | — |
| EPS Growth | -99.3% | -99.3% | -86.7% | 9.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
634.2%
EPS terminal req.
$3.96
Spread vs growth
-733.5%
5Y implied EPS CAGR
243.6%
EPS terminal req.
$4.79
Spread vs growth
-342.9%
10Y implied EPS CAGR
94.4%
EPS terminal req.
$7.71
Spread vs growth
-193.7%
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
-30.5%
Start / end P/E
45.1x → 4485.0x
EPS bridge
1.43 → 0.01
Residual
-9776.2%
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.