Communication Services / EntertainmentKuwait
$1300.00
+0.00 (+0.00%)
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 $12.2M · quality 72.0/100
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
45/100
C
Piotroski
7/9
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
$120M
P/E
6.8x
↓EV/EBITDA
4154.7x
↑ROE
16.6%
↑Gross Margin
43.5%
↓Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.5%
FCF CAGR
+21.3%
FCF margin
39.5%
FCF / Net income
0.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $40.1M · net income $17.6M · FCF $15.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $40.1M | $40.1M | $37.7M | $29.7M | $23.5M |
| Net Income | $17.6M | $17.6M | $13.4M | $10.6M | $7.6M |
| EBITDA | $29.0M | $29.0M | $23.8M | $18.9M | $13.3M |
| EPS | — | — | 0.14 | 0.11 | 0.08 |
| Gross Margin | 43.5% | 43.5% | 35.7% | 26.0% | 16.9% |
| Operating Margin | 43.7% | 43.7% | 36.4% | 24.7% | 13.5% |
| Net Margin | 43.8% | 43.8% | 35.5% | 35.8% | 32.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.05 | 1.05 | 1.25 | 1.31 | 1.15 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $15.9M | $15.9M | $12.2M | $8.2M | $8.9M |
| Returns | |||||
| ROE | 16.6% | 16.6% | 14.5% | 12.5% | 9.5% |
| Valuation | |||||
| P/E | 6.84 | 6.84 | 8680.92 | 10235.40 | 12126.73 |
| EV/EBITDA | 4154.72 | 4154.72 | 4889.27 | 5745.18 | 6937.62 |
| P/B | 1134.63 | 1134.63 | 1254.55 | 1278.90 | 1154.04 |
| Growth & Yield | |||||
| Revenue Growth | 6.3% | 6.3% | 27.0% | 26.2% | — |
| EPS Growth | — | — | 26.0% | 39.2% | — |
| Dividend Yield | 6.4% | 6.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+19.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.14 → n/d
Residual
+13.5%
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.