Industrials / Consulting ServicesNSE
$325.30
+8.90 (+2.81%)
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 $1.1B · quality 80.0/100
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
58/100
C
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
$67.3B
P/E
34.0x
↑EV/EBITDA
21.2x
↑ROE
11.3%
↑Gross Margin
33.4%
↑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
+25.3%
FCF CAGR
+14.7%
FCF margin
13.4%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.60B · net income $1.98B · FCF $1.42B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.60B | $10.60B | $8.48B | $6.41B | $5.39B |
| Net Income | $1.98B | $1.98B | $1.74B | $1.59B | $1.55B |
| EBITDA | $3.12B | $3.12B | $2.65B | $2.09B | $2.00B |
| EPS | 9.56 | 9.56 | 8.41 | 7.68 | 7.63 |
| Gross Margin | 33.4% | 33.4% | 33.8% | 38.5% | 43.1% |
| Operating Margin | 18.4% | 18.4% | 19.6% | 19.8% | 26.2% |
| Net Margin | 18.7% | 18.7% | 20.5% | 24.8% | 28.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Current Ratio | 4.05 | 4.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.42B | $1.42B | $1.14B | $1.11B | $942.2M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 11.6% | 11.5% | 12.9% |
| Valuation | |||||
| P/E | 34.03 | 34.03 | 43.32 | 71.58 | 44.38 |
| EV/EBITDA | 21.20 | 21.20 | 28.36 | 53.72 | 34.32 |
| P/B | 3.84 | 3.84 | 5.03 | 8.27 | 5.72 |
| Growth & Yield | |||||
| Revenue Growth | 25.0% | 25.0% | 32.3% | 18.9% | — |
| EPS Growth | 13.7% | 13.7% | 9.5% | 0.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
44.5%
EPS terminal req.
$28.86
Spread vs growth
-30.9%
5Y implied EPS CAGR
29.6%
EPS terminal req.
$34.93
Spread vs growth
-15.9%
10Y implied EPS CAGR
19.4%
EPS terminal req.
$56.25
Spread vs growth
-5.7%
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
-22.6%
Start / end P/E
50.0x → 34.0x
EPS bridge
8.41 → 9.56
Residual
-4.4%
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.