Technology / Software - ApplicationNasdaqGS
$355.67
+24.14 (+7.28%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.8B · quality 82.7/100
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
51/100
C
Piotroski
8/9
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
$97.3B
P/E
21.7x
↓EV/EBITDA
17.7x
↑ROE
19.6%
↑Gross Margin
79.6%
↑Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+11.4%
FCF CAGR
+15.0%
FCF margin
32.3%
FCF / Net income
1.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.83B · net income $3.87B · FCF $6.08B
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 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $18.83B | $18.83B | $16.29B | $14.37B | $12.73B | $9.63B | $7.68B | $6.78B | $6.03B | $5.18B | $4.69B | $4.19B | $4.24B | $3.95B | $3.81B | $3.45B | $3.40B | $3.11B | $2.99B |
| Net Income | $3.87B | $3.87B | $2.96B | $2.38B | $2.07B | $2.06B | $1.83B | $1.56B | $1.33B | $985.0M | $979.0M | $365.0M | $907.0M | $858.0M | $792.0M | $634.0M | $574.0M | $447.0M | $477.0M |
| EBITDA | $5.89B | $5.89B | $4.58B | $4.04B | $3.37B | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 13.67 | 13.67 | 10.43 | 8.42 | 7.28 | 7.56 | 6.92 | 5.89 | 5.09 | 3.78 | 3.69 | 1.28 | 3.12 | 2.83 | 2.60 | 2.00 | 1.77 | 1.35 | 1.41 |
| Gross Margin | 79.6% | 79.6% | 78.7% | 78.1% | 81.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 26.2% | 26.2% | 23.7% | 21.9% | 20.1% | 26.0% | 28.3% | 27.3% | 25.9% | 27.4% | 26.5% | 17.6% | 30.6% | 30.6% | 30.7% | 31.4% | 26.6% | 22.0% | 21.5% |
| Net Margin | 20.5% | 20.5% | 18.2% | 16.6% | 16.2% | 21.4% | 23.8% | 23.0% | 22.1% | 19.0% | 20.9% | 8.7% | 21.4% | 21.7% | 20.8% | 18.4% | 16.9% | 14.4% | 15.9% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.34 | 0.34 | 0.36 | 0.39 | 0.46 | 0.21 | 0.40 | 0.10 | 0.14 | 0.26 | 0.33 | 0.21 | — | — | 0.18 | 0.19 | 0.35 | — | — |
| Current Ratio | 1.45 | 1.45 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $6.08B | $6.08B | $4.63B | $4.79B | $3.66B | $3.20B | $2.35B | $2.25B | $2.07B | $1.50B | $1.04B | $1.45B | $1.34B | $1.24B | $1.11B | $899.0M | $924.0M | $681.0M | $568.0M |
| Returns | |||||||||||||||||||
| ROE | 19.6% | 19.6% | 16.1% | 13.8% | 12.6% | 20.9% | 35.8% | 41.5% | 47.2% | 58.0% | 65.6% | 15.7% | 29.5% | 24.3% | 28.9% | 24.2% | 20.3% | 17.5% | 22.9% |
| Valuation | |||||||||||||||||||
| P/E | 21.71 | 21.71 | 60.42 | 59.02 | 64.42 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 17.73 | 17.73 | 39.72 | 35.74 | 40.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 5.11 | 5.11 | 9.71 | 8.14 | 8.10 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 15.6% | 15.6% | 13.3% | 12.9% | — | 25.4% | 13.2% | 12.6% | 16.4% | 10.3% | 12.0% | -1.2% | 7.5% | 3.6% | 10.4% | 1.4% | 9.5% | 3.9% | — |
| EPS Growth | 31.1% | 31.1% | 23.9% | 15.7% | — | 9.2% | 17.5% | 15.7% | 34.7% | 2.4% | 188.3% | -59.0% | 10.2% | 8.8% | 30.0% | 13.0% | 31.1% | -4.3% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
32.2%
EPS terminal req.
$31.56
Spread vs growth
-1.1%
5Y implied EPS CAGR
22.8%
EPS terminal req.
$38.19
Spread vs growth
8.3%
10Y implied EPS CAGR
16.2%
EPS terminal req.
$61.50
Spread vs growth
14.8%
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
-51.3%
Start / end P/E
72.2x → 26.0x
EPS bridge
10.43 → 13.67
Residual
-19.9%
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.