Financial Services / Financial Data & Stock ExchangesNYSE
$588.55
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 100.0/100
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
28/100
D
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
90/100
SEC 100%
Sin guardar todavía.
Market Cap
$42.8B
P/E
37.5x
↑EV/EBITDA
N/A
•ROE
45.3%
↑Gross Margin
N/A
•Debt/Equity
2.34
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+12.4%
FCF CAGR
+15.7%
FCF margin
49.4%
FCF / Net income
1.29x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $3.13B · net income $1.20B · FCF $1.55B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $3.13B | $3.13B | $2.86B | $2.53B | $2.25B | $2.04B | $1.70B | $1.56B | $1.43B | $1.27B | $1.15B | $1.08B | $996.7M | $913.4M | $827.0M | $900.9M | $662.9M | $442.9M | $431.0M |
| Net Income | $1.20B | $1.20B | $1.11B | $1.15B | $870.6M | $726.0M | $601.8M | $563.6M | $507.9M | $304.0M | $260.9M | $223.6M | $284.1M | $222.6M | $184.2M | $173.5M | $92.2M | $81.8M | $68.3M |
| EBITDA | $1.74B | $1.74B | $1.55B | $1.41B | $1.23B | $1.10B | $914.6M | $785.7M | $718.2M | $615.2M | $522.4M | $434.8M | $363.1M | $362.6M | $336.9M | $341.4M | — | $162.9M | $140.8M |
| EPS | 15.69 | 15.69 | 14.05 | 14.39 | 10.72 | 8.70 | 7.12 | 6.59 | 5.66 | 3.31 | 2.70 | 2.03 | 2.43 | 1.83 | 1.48 | 1.41 | 0.81 | 0.80 | 0.66 |
| Operating Margin | 54.7% | 54.7% | 53.5% | 54.8% | 53.7% | 52.5% | 52.2% | 48.5% | 47.9% | 45.5% | 42.4% | 37.6% | 33.8% | 37.3% | 38.5% | 35.7% | 31.1% | 34.1% | 31.5% |
| Net Margin | 38.4% | 38.4% | 38.8% | 45.4% | 38.7% | 35.5% | 35.5% | 36.2% | 35.4% | 23.9% | 22.7% | 20.8% | 28.5% | 24.4% | 22.3% | 19.3% | 13.9% | 18.5% | 15.8% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 2.34 | 2.34 | 4.80 | 6.09 | 4.48 | 25.46 | 7.60 | 40.04 | 15.47 | 5.18 | 6.53 | 1.75 | 0.55 | 0.52 | 0.60 | 0.83 | 1.17 | 0.75 | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $1.55B | $1.55B | $1.47B | $1.21B | $1.08B | $922.6M | $789.3M | $680.4M | $582.5M | $371.0M | $410.1M | $280.6M | $263.0M | $280.9M | $302.2M | $231.9M | $170.2M | $117.5M | $129.5M |
| Returns | |||||||||||||||||||
| ROE | 45.3% | 45.3% | 118.0% | 155.3% | 86.4% | 444.1% | 135.8% | 734.7% | 305.0% | 75.8% | 82.1% | 24.8% | 19.8% | 14.2% | 13.0% | 13.4% | 8.5% | 16.1% | 23.8% |
| Valuation | |||||||||||||||||||
| P/E | 37.51 | 37.51 | 41.89 | 40.90 | 54.90 | 67.65 | 82.66 | 89.31 | 103.98 | 177.81 | 217.98 | 289.93 | 242.20 | 321.61 | 397.67 | 417.41 | 726.60 | 735.69 | 891.74 |
| P/B | — | — | — | — | — | — | — | — | — | 134.90 | 178.90 | 71.77 | 47.94 | 45.55 | 51.28 | 55.61 | 61.77 | 117.07 | 206.09 |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 9.7% | 9.7% | 12.9% | 12.5% | 10.0% | 20.5% | 8.8% | 8.6% | 12.5% | 10.7% | 7.0% | 7.9% | 9.1% | 10.4% | -8.2% | 35.9% | 49.7% | 2.8% | — |
| EPS Growth | 11.7% | 11.7% | -2.4% | 34.2% | 23.2% | 22.2% | 8.0% | 16.4% | 71.0% | 22.6% | 33.0% | -16.5% | 32.8% | 23.6% | 5.0% | 74.1% | 1.3% | 21.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
49.3%
EPS terminal req.
$52.22
Spread vs growth
-37.6%
5Y implied EPS CAGR
32.1%
EPS terminal req.
$63.19
Spread vs growth
-20.5%
10Y implied EPS CAGR
20.6%
EPS terminal req.
$101.77
Spread vs growth
-8.9%
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.
Unavailable: positive start/end prices are required.