Communication Services / Internet Content & InformationLSE
$181.30
+2.10 (+1.17%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $98.1M · quality 87.3/100
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
46/100
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
$939M
P/E
12.1x
↓EV/EBITDA
703.9x
↑ROE
35.8%
↑Gross Margin
64.4%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.8%
FCF CAGR
+1.8%
FCF margin
22.0%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $446.3M · net income $81.2M · FCF $98.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $446.3M | $446.3M | $439.2M | $432.1M | $387.6M |
| Net Income | $81.2M | $81.2M | $80.6M | $72.7M | $68.3M |
| EBITDA | $137.3M | $137.3M | $139.0M | $131.9M | $115.5M |
| EPS | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 |
| Gross Margin | 64.4% | 64.4% | 66.2% | 67.7% | 67.7% |
| Operating Margin | 26.3% | 26.3% | 25.8% | 22.5% | 23.0% |
| Net Margin | 18.2% | 18.2% | 18.4% | 16.8% | 17.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.15 | 0.28 | 0.35 |
| Current Ratio | 1.18 | 1.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $98.1M | $98.1M | $101.5M | $91.2M | $93.0M |
| Returns | |||||
| ROE | 35.8% | 35.8% | 33.6% | 33.0% | 32.7% |
| Valuation | |||||
| P/E | 12.09 | 12.09 | 1293.29 | 1997.04 | 1574.02 |
| EV/EBITDA | 703.91 | 703.91 | 748.57 | 1102.24 | 933.18 |
| P/B | 426.64 | 426.64 | 434.04 | 659.14 | 516.18 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 1.6% | 11.5% | — |
| EPS Growth | 2.0% | 2.0% | 10.4% | 6.3% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
373.0%
EPS terminal req.
$16.09
Spread vs growth
-371.0%
5Y implied EPS CAGR
163.9%
EPS terminal req.
$19.47
Spread vs growth
-161.9%
10Y implied EPS CAGR
70.4%
EPS terminal req.
$31.35
Spread vs growth
-68.4%
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
-8.2%
Start / end P/E
1436.2x → 1192.8x
EPS bridge
0.15 → 0.15
Residual
-0.3%
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.