Technology / Electronic ComponentsCboe UK
$175.20
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $362.4M · quality 63.0/100
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
52/100
C
Piotroski
6/9
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
$5.0B
P/E
18.6x
↓EV/EBITDA
10.9x
↓ROE
17.1%
↑Gross Margin
13.9%
↓Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.1%
FCF CAGR
+413.8%
FCF margin
9.5%
FCF / Net income
1.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.81B · net income $281.7M · FCF $362.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.81B | $3.81B | $3.90B | $4.24B | $3.69B |
| Net Income | $281.7M | $281.7M | $248.0M | $320.0M | $254.2M |
| EBITDA | $504.5M | $504.5M | $471.2M | $539.2M | $409.7M |
| EPS | 9.89 | 9.89 | 8.61 | 11.04 | 8.78 |
| Gross Margin | 13.9% | 13.9% | 13.3% | 12.1% | 12.8% |
| Operating Margin | 10.0% | 10.0% | 9.1% | 8.9% | 9.7% |
| Net Margin | 7.4% | 7.4% | 6.4% | 7.5% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.38 | 0.54 | 0.50 |
| Current Ratio | 1.15 | 1.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $362.4M | $362.4M | $495.2M | $246.9M | $2.7M |
| Returns | |||||
| ROE | 17.1% | 17.1% | 15.1% | 22.9% | 23.1% |
| Valuation | |||||
| P/E | 18.56 | 18.56 | 15.96 | 15.47 | 17.44 |
| EV/EBITDA | 10.95 | 10.95 | 8.87 | 10.26 | 11.97 |
| P/B | 3.03 | 3.03 | 2.42 | 3.55 | 4.04 |
| Growth & Yield | |||||
| Revenue Growth | -2.2% | -2.2% | -8.1% | 15.1% | — |
| EPS Growth | 14.9% | 14.9% | -22.0% | 25.7% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
16.3%
EPS terminal req.
$15.55
Spread vs growth
-1.4%
5Y implied EPS CAGR
13.7%
EPS terminal req.
$18.81
Spread vs growth
1.1%
10Y implied EPS CAGR
11.8%
EPS terminal req.
$30.29
Spread vs growth
3.0%
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
+31.0%
Start / end P/E
16.0x → 17.7x
EPS bridge
8.61 → 9.89
Residual
+1.6%
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.