Technology / Software - ApplicationIstanbul
$174.30
+0.00 (+0.00%)
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 $473.1M · 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
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$23.9B
P/E
32.3x
↑EV/EBITDA
35.2x
↑ROE
29.5%
↑Gross Margin
91.2%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+18.1%
FCF CAGR
+12.8%
FCF margin
53.5%
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.13B · net income $582.4M · FCF $602.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.13B | $1.13B | $887.8M | $806.4M |
| Net Income | $582.4M | $582.4M | $266.6M | $275.1M |
| EBITDA | $675.0M | $675.0M | $404.5M | $400.6M |
| EPS | 4.25 | 4.25 | 1.95 | 2.01 |
| Gross Margin | 91.2% | 91.2% | 89.6% | 84.8% |
| Operating Margin | 64.2% | 64.2% | 49.2% | 39.7% |
| Net Margin | 51.7% | 51.7% | 30.0% | 34.1% |
| Balance Sheet | ||||
| Debt/Equity | 0.03 | 0.03 | 0.09 | 0.25 |
| Current Ratio | 6.13 | 6.13 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $602.1M | $602.1M | $282.1M | $473.1M |
| Returns | ||||
| ROE | 29.5% | 29.5% | 18.9% | 23.9% |
| Valuation | ||||
| P/E | 32.34 | 32.34 | — | — |
| EV/EBITDA | 35.20 | 35.20 | — | — |
| P/B | 12.08 | 12.08 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 26.8% | 26.8% | 10.1% | — |
| EPS Growth | 118.5% | 118.5% | -3.1% | — |
| Dividend Yield | 2.8% | 2.8% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
53.8%
EPS terminal req.
$15.47
Spread vs growth
64.7%
5Y implied EPS CAGR
34.5%
EPS terminal req.
$18.71
Spread vs growth
84.0%
10Y implied EPS CAGR
21.6%
EPS terminal req.
$30.14
Spread vs growth
96.8%
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
+216.0%
Start / end P/E
26.0x → 37.3x
EPS bridge
1.95 → 4.25
Residual
+51.4%
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.