Technology / Electronic ComponentsBSE
$429.00
-19.95 (-4.23%)
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 $170.0M · quality 71.3/100
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
61/100
B
Piotroski
5/9
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
$20.2B
P/E
31.2x
↑EV/EBITDA
36.3x
↑ROE
8.3%
↑Gross Margin
30.0%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.3%
FCF CAGR
+22.3%
FCF margin
4.3%
FCF / Net income
0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.94B · net income $385.8M · FCF $210.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.94B | $4.94B | $4.37B | $4.24B | $4.35B |
| Net Income | $385.8M | $385.8M | $360.4M | $279.5M | $219.8M |
| EBITDA | $563.1M | $563.1M | $453.8M | $375.9M | $332.0M |
| EPS | 8.18 | 8.18 | 7.65 | 5.93 | 4.66 |
| Gross Margin | 30.0% | 30.0% | 30.8% | 28.2% | 27.6% |
| Operating Margin | 5.8% | 5.8% | 6.1% | 4.0% | 3.5% |
| Net Margin | 7.8% | 7.8% | 8.2% | 6.6% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.05 | 0.02 | 0.07 |
| Cash Flow | |||||
| Free Cash Flow | $210.3M | $210.3M | $56.8M | $170.0M | $114.9M |
| Returns | |||||
| ROE | 8.3% | 8.3% | 8.5% | 7.2% | 6.1% |
| Valuation | |||||
| P/E | 31.25 | 31.25 | — | — | — |
| EV/EBITDA | 36.35 | 36.35 | — | — | — |
| P/B | 4.37 | 4.37 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 13.1% | 13.1% | 3.0% | -2.5% | — |
| EPS Growth | 6.9% | 6.9% | 29.0% | 27.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
67.0%
EPS terminal req.
$38.07
Spread vs growth
-60.0%
5Y implied EPS CAGR
41.3%
EPS terminal req.
$46.06
Spread vs growth
-34.4%
10Y implied EPS CAGR
24.7%
EPS terminal req.
$74.18
Spread vs growth
-17.7%
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
+258.3%
Start / end P/E
16.5x → 55.2x
EPS bridge
7.65 → 8.18
Residual
+16.3%
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.