Communication Services / PublishingBSE
$76.93
+0.63 (+0.83%)
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 $2.2B · quality 84.0/100
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
66/100
B
Piotroski
5/9
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
$16.7B
P/E
8.5x
↓EV/EBITDA
4.6x
↓ROE
9.8%
↑Gross Margin
76.3%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.0%
FCF CAGR
-2.0%
FCF margin
11.9%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.76B · net income $1.97B · FCF $2.24B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.76B | $18.76B | $18.88B | $18.98B | $18.22B |
| Net Income | $1.97B | $1.97B | $1.31B | $1.84B | $2.00B |
| EBITDA | $3.73B | $3.73B | $2.66B | $3.62B | $3.98B |
| EPS | — | — | 6.02 | 8.44 | 7.61 |
| Gross Margin | 76.3% | 76.3% | 76.9% | 56.5% | 53.5% |
| Operating Margin | 12.0% | 12.0% | 11.7% | 13.5% | 12.0% |
| Net Margin | 10.5% | 10.5% | 6.9% | 9.7% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.04 | 0.08 | 0.25 |
| Current Ratio | 3.56 | 3.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.24B | $2.24B | $1.69B | $2.56B | $2.38B |
| Returns | |||||
| ROE | 9.8% | 9.8% | 6.7% | 9.5% | 11.4% |
| Valuation | |||||
| P/E | 8.50 | 8.50 | 11.51 | 12.94 | 9.41 |
| EV/EBITDA | 4.65 | 4.65 | 5.79 | 6.82 | 5.72 |
| P/B | 0.83 | 0.83 | 0.77 | 1.23 | 1.08 |
| Growth & Yield | |||||
| Revenue Growth | -0.6% | -0.6% | -0.5% | 4.2% | — |
| EPS Growth | — | — | -28.7% | 10.9% | — |
| Dividend Yield | 9.2% | 9.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+7.2%
Start / end P/E
n/dx → n/dx
EPS bridge
6.02 → n/d
Residual
-2.0%
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.