Financial Services / Insurance BrokersParis
$2.62
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 23.0/100
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
41/100
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
$8M
P/E
65.5x
↑EV/EBITDA
N/A
•ROE
4.6%
↓Gross Margin
72.7%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+6.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $405929.0 · net income $63486.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $405929.00 | $405929.00 | $540160.00 | $544645.00 | $335860.00 |
| Net Income | $63486.00 | $63486.00 | $24695.00 | $124281.00 | $118317.00 |
| EBITDA | $82077.00 | $82077.00 | $28687.00 | $141198.00 | $118050.00 |
| EPS | — | — | — | 0.04 | 0.04 |
| Gross Margin | 72.7% | 72.7% | 72.6% | 82.0% | 87.3% |
| Operating Margin | 21.5% | 21.5% | 5.0% | 16.7% | 34.7% |
| Net Margin | 15.6% | 15.6% | 4.6% | 22.8% | 35.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.45 | 0.18 | 0.23 |
| Current Ratio | 1.94 | 1.94 | — | — | — |
| Returns | |||||
| ROE | 4.6% | 4.6% | 1.9% | 7.2% | 6.7% |
| Valuation | |||||
| P/E | 65.50 | 65.50 | — | 117.06 | 59.60 |
| EV/EBITDA | — | — | — | — | 54.91 |
| P/B | — | — | — | — | 4.01 |
| Growth & Yield | |||||
| Revenue Growth | -24.9% | -24.9% | -0.8% | 62.2% | — |
| EPS Growth | — | — | — | 5.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+21.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+21.3%
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.