Technology / Software - ApplicationBSE
$276.50
+3.75 (+1.33%)
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 $291.8M · quality 79.7/100
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
49/100
C
Piotroski
4/9
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
$6.6B
P/E
19.1x
↓EV/EBITDA
13.3x
↑ROE
116.8%
↑Gross Margin
50.6%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+27.6%
FCF CAGR
+13.2%
FCF margin
17.9%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.63B · net income $343.3M · FCF $291.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.63B | $1.63B | $1.37B | $1.09B | $783.1M |
| Net Income | $343.3M | $343.3M | $343.2M | $341.5M | $247.2M |
| EBITDA | $491.6M | $491.6M | $483.1M | $467.9M | $335.1M |
| EPS | — | — | 14.47 | 14.40 | 10.43 |
| Gross Margin | 50.6% | 50.6% | 53.8% | 61.4% | 60.5% |
| Operating Margin | 27.7% | 27.7% | 33.2% | 43.0% | 41.5% |
| Net Margin | 21.1% | 21.1% | 25.0% | 31.4% | 31.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.69 | — | — |
| Current Ratio | 2.40 | 2.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $291.8M | $291.8M | $268.8M | $310.6M | $201.3M |
| Returns | |||||
| ROE | 116.8% | 116.8% | 165.4% | 143.3% | 110.4% |
| Valuation | |||||
| P/E | 19.10 | 19.10 | 30.72 | 39.93 | 25.18 |
| EV/EBITDA | 13.32 | 13.32 | 21.90 | 28.98 | 18.32 |
| P/B | 22.32 | 22.32 | 50.79 | 57.21 | 27.81 |
| Growth & Yield | |||||
| Revenue Growth | 18.4% | 18.4% | 26.5% | 38.7% | — |
| EPS Growth | — | — | 0.5% | 38.1% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.9%
Start / end P/E
n/dx → n/dx
EPS bridge
14.47 → n/d
Residual
-12.9%
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.