Technology / Information Technology ServicesNSE
$745.00
+10.40 (+1.42%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $183.5M · quality 75.7/100
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
74/100
B
Piotroski
5/9
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
$13.8B
P/E
43.2x
↑EV/EBITDA
29.5x
↑ROE
34.9%
↑Gross Margin
34.8%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+74.0%
FCF CAGR
+60.1%
FCF margin
15.2%
FCF / Net income
0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.70B · net income $320.1M · FCF $258.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.70B | $1.70B | $1.40B | $830.5M | $323.0M |
| Net Income | $320.1M | $320.1M | $263.2M | $155.1M | $55.5M |
| EBITDA | $456.5M | $456.5M | $373.6M | $215.6M | $79.2M |
| EPS | 17.23 | 17.23 | 14.17 | 8.35 | 2.99 |
| Gross Margin | 34.8% | 34.8% | 31.7% | 36.9% | 34.8% |
| Operating Margin | 24.2% | 24.2% | 22.1% | 22.7% | 16.3% |
| Net Margin | 18.8% | 18.8% | 18.8% | 18.7% | 17.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.07 | — |
| Current Ratio | 2.86 | 2.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $258.7M | $258.7M | $183.5M | $65.1M | $63.0M |
| Returns | |||||
| ROE | 34.9% | 34.9% | 42.9% | 44.4% | 28.7% |
| Valuation | |||||
| P/E | 43.16 | 43.16 | 32.03 | 58.69 | 56.05 |
| EV/EBITDA | 29.51 | 29.51 | 21.93 | 41.91 | 37.84 |
| P/B | 15.11 | 15.11 | 13.74 | 26.04 | 16.07 |
| Growth & Yield | |||||
| Revenue Growth | 21.7% | 21.7% | 68.3% | 157.1% | — |
| EPS Growth | 21.6% | 21.6% | 69.7% | 179.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
56.5%
EPS terminal req.
$66.11
Spread vs growth
-35.0%
5Y implied EPS CAGR
35.9%
EPS terminal req.
$79.99
Spread vs growth
-14.3%
10Y implied EPS CAGR
22.3%
EPS terminal req.
$128.82
Spread vs growth
-0.7%
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
+61.6%
Start / end P/E
32.5x → 43.2x
EPS bridge
14.17 → 17.23
Residual
+7.1%
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.