Communication Services / EntertainmentNSE
$30.16
-0.04 (-0.13%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-28.1B · quality 64.7/100
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
19/100
F
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
$46.6B
P/E
30.5x
↑EV/EBITDA
16.0x
↑ROE
3.1%
↓Gross Margin
77.3%
↑Debt/Equity
0.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-29.9%
FCF CAGR
—
FCF margin
-3.7%
FCF / Net income
-0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.21B · net income $1.52B · FCF $-794.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.21B | $21.21B | $68.88B | $91.79B | $61.46B |
| Net Income | $1.52B | $1.52B | $-16.87B | $-2.06B | $-842.7M |
| EBITDA | $4.93B | $4.93B | $-10.71B | $1.25B | $3.08B |
| EPS | — | — | -11.02 | -1.35 | -0.81 |
| Gross Margin | 77.3% | 77.3% | 39.1% | 30.5% | 48.8% |
| Operating Margin | -4.2% | -4.2% | -8.0% | -9.4% | 0.3% |
| Net Margin | 7.2% | 7.2% | -24.5% | -2.2% | -1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.62 | 0.54 | 8.99 |
| Current Ratio | 0.26 | 0.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-794.5M | $-794.5M | $-28.11B | $-88.69B | $-35.36B |
| Returns | |||||
| ROE | 3.1% | 3.1% | -35.6% | -1.4% | -12.5% |
| Valuation | |||||
| P/E | 30.46 | 30.46 | — | — | — |
| EV/EBITDA | 16.04 | 16.04 | — | 138.20 | 38.01 |
| P/B | 0.95 | 0.95 | 1.40 | 0.91 | 8.67 |
| Growth & Yield | |||||
| Revenue Growth | -69.2% | -69.2% | -25.0% | 49.3% | — |
| EPS Growth | — | — | -716.3% | -66.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-11.02 → n/d
Residual
-37.6%
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.