Communication Services / EntertainmentBSE
$13.55
-0.45 (-3.21%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $143.7M · quality 25.7/100
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
48/100
C
Piotroski
6/9
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
$15.3B
P/E
271.0x
↑EV/EBITDA
65.5x
↑ROE
8.7%
↑Gross Margin
5.3%
↓Debt/Equity
1.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
—
FCF margin
1.1%
FCF / Net income
2.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.57B · net income $58.5M · FCF $143.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.57B | $12.57B | $18.87B | $14.15B | $9.28B |
| Net Income | $58.5M | $58.5M | $35.0M | $50.1M | $13.6M |
| EBITDA | $250.5M | $250.5M | $224.0M | $186.5M | $116.6M |
| EPS | — | — | 0.03 | 0.04 | 0.01 |
| Gross Margin | 5.3% | 5.3% | 3.6% | 3.9% | 4.7% |
| Operating Margin | 1.6% | 1.6% | 1.0% | 1.1% | 1.2% |
| Net Margin | 0.5% | 0.5% | 0.2% | 0.4% | 0.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.61 | 1.61 | 1.57 | 0.43 | 0.77 |
| Current Ratio | 5.01 | 5.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $143.7M | $143.7M | $-261.3M | $279.6M | $-594.2M |
| Returns | |||||
| ROE | 8.7% | 8.7% | 3.3% | 1.9% | 1.0% |
| Valuation | |||||
| P/E | 271.00 | 271.00 | 275.08 | — | — |
| EV/EBITDA | 65.55 | 65.55 | 48.73 | — | — |
| P/B | 22.87 | 22.87 | 9.05 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -33.4% | -33.4% | 33.3% | 52.4% | — |
| EPS Growth | — | — | -30.1% | 268.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+25.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
+25.9%
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.