Communication Services / Telecom ServicesParis
$2.80
+0.00 (+0.00%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 62.0/100
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
30/100
D
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
$4M
P/E
N/A
•EV/EBITDA
18.7x
↑ROE
-2.1%
↓Gross Margin
64.8%
↑Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.6%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $956064.0 · net income $-25301.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $956064.00 | $956064.00 | $763088.00 | $872852.00 | $1.0M |
| Net Income | $-25301.00 | $-25301.00 | $-147943.00 | $-117644.00 | $-186374.00 |
| EBITDA | $246728.00 | $246728.00 | $-31453.00 | $50263.00 | $24882.00 |
| EPS | — | — | -0.10 | -0.10 | -0.16 |
| Gross Margin | 64.8% | 64.8% | 62.9% | 62.3% | 52.6% |
| Operating Margin | -5.0% | -5.0% | -27.2% | -15.3% | -12.6% |
| Net Margin | -2.6% | -2.6% | -19.4% | -13.5% | -18.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.68 | 0.62 | 0.64 |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Returns | |||||
| ROE | -2.1% | -2.1% | -11.3% | -20.3% | -36.0% |
| Valuation | |||||
| EV/EBITDA | 18.74 | 18.74 | — | 61.87 | 115.77 |
| P/B | 3.52 | 3.52 | 0.44 | 4.88 | 5.41 |
| Growth & Yield | |||||
| Revenue Growth | 25.3% | 25.3% | -12.6% | -15.7% | — |
| EPS Growth | — | — | 3.1% | 36.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+378.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
+378.6%
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.