Utilities / Utilities - Regulated GasBuenos Aires
$2086.00
-13.00 (-0.62%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $127.4B · quality 69.3/100
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
60/100
B
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
$1.19T
P/E
9.7x
↓EV/EBITDA
3.9x
↓ROE
13.6%
↑Gross Margin
34.7%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+54.0%
FCF CAGR
-20.0%
FCF margin
3.0%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.22T · net income $130.66B · FCF $36.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1217.31B | $1217.31B | $1216.96B | $706.28B | $333.61B |
| Net Income | $130.66B | $130.66B | $203.13B | $207.72B | $17.65B |
| EBITDA | $296.34B | $296.34B | $484.79B | $398.71B | $137.37B |
| EPS | 229.62 | 229.62 | 357.00 | 365.07 | 31.02 |
| Gross Margin | 34.7% | 34.7% | 33.6% | 24.9% | 23.9% |
| Operating Margin | 18.6% | 18.6% | 17.6% | 4.2% | 4.4% |
| Net Margin | 10.7% | 10.7% | 16.7% | 29.4% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.04 | 0.12 | 0.48 |
| Current Ratio | 1.39 | 1.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $36.25B | $36.25B | $162.48B | $127.37B | $70.92B |
| Returns | |||||
| ROE | 13.6% | 13.6% | 24.5% | 43.7% | 14.4% |
| Valuation | |||||
| P/E | 9.72 | 9.72 | 7.90 | 2.27 | 3.87 |
| EV/EBITDA | 3.91 | 3.91 | 3.05 | 1.15 | 0.61 |
| P/B | 1.24 | 1.24 | 1.94 | 0.99 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 0.0% | 0.0% | 72.3% | 111.7% | — |
| EPS Growth | -35.7% | -35.7% | -2.2% | 1076.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.9%
EPS terminal req.
$185.10
Spread vs growth
-28.7%
5Y implied EPS CAGR
-0.5%
EPS terminal req.
$223.97
Spread vs growth
-35.2%
10Y implied EPS CAGR
4.6%
EPS terminal req.
$360.70
Spread vs growth
-40.3%
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
-8.7%
Start / end P/E
6.4x → 9.1x
EPS bridge
357.00 → 229.62
Residual
-15.0%
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.