Consumer Defensive / Education & Training ServicesBSE
$1358.65
+21.05 (+1.57%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-11.2M · quality 72.0/100
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
48/100
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
$21.0B
P/E
67.7x
↑EV/EBITDA
44.0x
↑ROE
32.4%
↑Gross Margin
27.9%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
10.2%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.18B · net income $293.5M · FCF $223.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.18B | $2.18B | $867.0M | — | — |
| Net Income | $293.5M | $293.5M | $96.6M | $-1.2M | $-870000.00 |
| EBITDA | $471.3M | $471.3M | $154.8M | $-1.2M | $-870000.00 |
| EPS | — | — | 6.44 | -0.08 | -0.06 |
| Gross Margin | 27.9% | 27.9% | 26.6% | — | — |
| Operating Margin | 19.8% | 19.8% | 15.8% | — | — |
| Net Margin | 13.4% | 13.4% | 11.1% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | — | 0.35 | 0.27 |
| Current Ratio | 2.47 | 2.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $223.7M | $223.7M | $-38.4M | $-11.2M | $-1.6M |
| Returns | |||||
| ROE | 32.4% | 32.4% | 63.9% | -0.9% | -0.6% |
| Valuation | |||||
| P/E | 67.73 | 67.73 | 97.83 | — | — |
| EV/EBITDA | 43.99 | 43.99 | 60.82 | — | — |
| P/B | 23.19 | 23.19 | 62.50 | 8.56 | 3.89 |
| Growth & Yield | |||||
| Revenue Growth | 152.0% | 152.0% | — | — | — |
| EPS Growth | — | — | 8150.0% | -33.3% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+105.9%
Start / end P/E
n/dx → n/dx
EPS bridge
6.44 → n/d
Residual
+105.9%
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.