Communication Services / Internet Content & InformationIstanbul
$40.34
+0.34 (+0.85%)
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 $202.7M · quality 74.0/100
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
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
$4.0B
P/E
10.2x
↓EV/EBITDA
5.1x
↓ROE
46.5%
↑Gross Margin
68.8%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+47.6%
FCF CAGR
-0.6%
FCF margin
16.7%
FCF / Net income
0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.10B · net income $321.6M · FCF $183.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.10B | $1.10B | $912.9M | $543.3M | $341.8M |
| Net Income | $321.6M | $321.6M | $334.3M | $219.9M | $113.4M |
| EBITDA | $552.1M | $552.1M | $503.6M | $278.9M | $176.2M |
| EPS | 4.59 | 4.59 | 3.34 | 2.20 | 1.13 |
| Gross Margin | 68.8% | 68.8% | 69.7% | 70.3% | 72.9% |
| Operating Margin | 46.6% | 46.6% | 51.7% | 45.7% | 50.7% |
| Net Margin | 29.2% | 29.2% | 36.6% | 40.5% | 33.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 3.67 | 3.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $183.9M | $183.9M | $285.9M | $202.7M | $187.4M |
| Returns | |||||
| ROE | 46.5% | 46.5% | 56.8% | 49.8% | 39.5% |
| Valuation | |||||
| P/E | 10.24 | 10.24 | 7.76 | 8.14 | — |
| EV/EBITDA | 5.10 | 5.10 | 4.91 | 5.85 | — |
| P/B | 4.08 | 4.08 | 4.41 | 4.05 | — |
| Growth & Yield | |||||
| Revenue Growth | 20.5% | 20.5% | 68.0% | 59.0% | — |
| EPS Growth | 37.3% | 37.3% | 51.9% | 94.0% | — |
| Dividend Yield | 9.0% | 9.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-8.0%
EPS terminal req.
$3.58
Spread vs growth
45.3%
5Y implied EPS CAGR
-1.2%
EPS terminal req.
$4.33
Spread vs growth
38.5%
10Y implied EPS CAGR
4.3%
EPS terminal req.
$6.98
Spread vs growth
33.0%
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
+6.2%
Start / end P/E
12.4x → 8.8x
EPS bridge
3.34 → 4.59
Residual
-10.9%
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.