Communication Services / Internet Content & InformationNSE
$529.50
+7.70 (+1.48%)
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 $2.6B · quality 77.7/100
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
50/100
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
$45.0B
P/E
9.1x
↓EV/EBITDA
6.8x
↓ROE
9.7%
↑Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+12.8%
FCF CAGR
+27.1%
FCF margin
21.8%
FCF / Net income
0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.14B · net income $4.97B · FCF $2.64B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.14B | $12.14B | $11.42B | $10.43B | $8.45B |
| Net Income | $4.97B | $4.97B | $5.84B | $3.63B | $1.63B |
| EBITDA | $6.70B | $6.70B | $7.22B | $5.22B | $2.28B |
| EPS | 58.44 | 58.44 | 68.69 | 42.66 | 19.14 |
| Operating Margin | 25.7% | 25.7% | 25.2% | 16.4% | 6.4% |
| Net Margin | 40.9% | 40.9% | 51.2% | 34.8% | 19.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Current Ratio | 8.87 | 8.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.64B | $2.64B | $3.05B | $2.44B | $1.29B |
| Returns | |||||
| ROE | 9.7% | 9.7% | 12.7% | 9.0% | 4.4% |
| Valuation | |||||
| P/E | 9.06 | 9.06 | 11.95 | 21.23 | 31.56 |
| EV/EBITDA | 6.83 | 6.83 | 9.79 | 14.89 | 22.80 |
| P/B | 0.88 | 0.88 | 1.52 | 1.91 | 1.40 |
| Growth & Yield | |||||
| Revenue Growth | 6.3% | 6.3% | 9.5% | 23.5% | — |
| EPS Growth | -14.9% | -14.9% | 61.0% | 122.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.0%
EPS terminal req.
$46.98
Spread vs growth
-7.9%
5Y implied EPS CAGR
-0.5%
EPS terminal req.
$56.85
Spread vs growth
-14.4%
10Y implied EPS CAGR
4.6%
EPS terminal req.
$91.56
Spread vs growth
-19.5%
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
-40.9%
Start / end P/E
13.0x → 9.1x
EPS bridge
68.69 → 58.44
Residual
+4.6%
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.