Technology / Software - ApplicationBSE
$141.90
+6.75 (+4.99%)
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 $29.0M · quality 45.7/100
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
37/100
D
Piotroski
4/9
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
$2.2B
P/E
18.8x
↓EV/EBITDA
16.7x
↑ROE
15.1%
↑Gross Margin
25.2%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+28.8%
FCF CAGR
+115.2%
FCF margin
15.4%
FCF / Net income
2.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.27B · net income $92.8M · FCF $195.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.27B | $1.27B | $1.05B | $732.9M | $595.9M |
| Net Income | $92.8M | $92.8M | $37.4M | $29.6M | $5.5M |
| EBITDA | $126.2M | $126.2M | $56.4M | $51.1M | $22.5M |
| EPS | — | — | 2.40 | 1.91 | 0.35 |
| Gross Margin | 25.2% | 25.2% | 22.3% | 27.7% | 23.9% |
| Operating Margin | 9.5% | 9.5% | 5.1% | 5.6% | 2.2% |
| Net Margin | 7.3% | 7.3% | 3.6% | 4.0% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.09 | 0.54 |
| Current Ratio | 9.12 | 9.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $195.6M | $195.6M | $29.0M | $19.6M | $19.6M |
| Returns | |||||
| ROE | 15.1% | 15.1% | 29.9% | 31.2% | 8.4% |
| Valuation | |||||
| P/E | 18.82 | 18.82 | — | — | — |
| EV/EBITDA | 16.66 | 16.66 | — | — | — |
| P/B | 3.59 | 3.59 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 21.8% | 21.8% | 42.8% | 23.0% | — |
| EPS Growth | — | — | 26.1% | 441.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.2%
Start / end P/E
n/dx → n/dx
EPS bridge
2.40 → n/d
Residual
-3.2%
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.