Real Estate / Real Estate ServicesBSE
$602.65
-14.30 (-2.32%)
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
49/100
C
Piotroski
7/9
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
$54.3B
P/E
15.7x
↑EV/EBITDA
12.3x
↓ROE
73.8%
↑Gross Margin
90.8%
↑Debt/Equity
2.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+5.7%
FCF CAGR
+14.2%
FCF margin
64.8%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.69B · net income $3.46B · FCF $4.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.69B | $6.69B | $6.36B | $5.97B | $5.67B |
| Net Income | $3.46B | $3.46B | $2.18B | $2.06B | $1.58B |
| EBITDA | $5.35B | $5.35B | $5.12B | $4.81B | $4.35B |
| EPS | — | — | 24.21 | 22.81 | 17.52 |
| Gross Margin | 90.8% | 90.8% | 90.8% | 88.5% | 89.6% |
| Operating Margin | 69.6% | 69.6% | 70.2% | 70.5% | 62.7% |
| Net Margin | 51.7% | 51.7% | 34.3% | 34.4% | 27.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.45 | 2.45 | 3.21 | 3.07 | 2.85 |
| Current Ratio | 1.77 | 1.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.34B | $4.34B | $4.33B | $3.70B | $2.92B |
| Returns | |||||
| ROE | 73.8% | 73.8% | 61.1% | 55.1% | 39.3% |
| Valuation | |||||
| P/E | 15.69 | 15.69 | 22.33 | 18.87 | 21.34 |
| EV/EBITDA | 12.27 | 12.27 | 11.44 | 10.34 | 10.33 |
| P/B | 11.59 | 11.59 | 13.65 | 10.40 | 8.39 |
| Growth & Yield | |||||
| Revenue Growth | 5.2% | 5.2% | 6.5% | 5.3% | — |
| EPS Growth | — | — | 6.1% | 30.2% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+18.5%
Start / end P/E
n/dx → n/dx
EPS bridge
24.21 → n/d
Residual
+13.5%
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.