Communication Services / PublishingNSE
$1888.60
+24.40 (+1.34%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 80.0/100
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
58/100
C
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
$32.1B
P/E
18.5x
↑EV/EBITDA
12.3x
↑ROE
29.0%
↑Gross Margin
N/A
•Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+15.4%
FCF CAGR
+20.2%
FCF margin
24.5%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.68B · net income $1.73B · FCF $1.88B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.68B | $7.68B | $7.27B | $5.45B | $5.00B |
| Net Income | $1.73B | $1.73B | $1.49B | $1.19B | $1.09B |
| EBITDA | $2.59B | $2.59B | $2.29B | $1.82B | $1.68B |
| EPS | — | — | 87.73 | 69.96 | 63.87 |
| Gross Margin | — | — | 99.9% | 99.9% | 100.0% |
| Operating Margin | 27.1% | 27.1% | 25.2% | 27.8% | 28.6% |
| Net Margin | 22.5% | 22.5% | 20.5% | 21.8% | 21.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.01 | 0.01 | 0.02 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.88B | $1.88B | $922.7M | $1.11B | $1.08B |
| Returns | |||||
| ROE | 29.0% | 29.0% | 31.1% | 25.8% | 25.6% |
| Valuation | |||||
| P/E | 18.50 | 18.50 | 26.83 | 22.99 | 14.77 |
| EV/EBITDA | 12.31 | 12.31 | 17.16 | 14.42 | 9.32 |
| P/B | 5.37 | 5.37 | 8.35 | 5.94 | 3.77 |
| Growth & Yield | |||||
| Revenue Growth | 5.7% | 5.7% | 33.3% | 9.0% | — |
| EPS Growth | — | — | 25.4% | 9.5% | — |
| Dividend Yield | 4.5% | 4.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-25.4%
Start / end P/E
n/dx → n/dx
EPS bridge
87.73 → n/d
Residual
-29.9%
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.