Industrials / Infrastructure OperationsBuenos Aires
$776.00
+32.00 (+4.30%)
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 32% · confianza 19%
FCF escenarios
weak_data · normalized FCF $5.2B · quality 32.0/100
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
43/100
C
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
$124.2B
P/E
7.8x
↓EV/EBITDA
1.9x
↓ROE
21.4%
↑Gross Margin
25.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+39.3%
FCF CAGR
+34.3%
FCF margin
14.4%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $94.81B · net income $36.94B · FCF $13.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $94.81B | $94.81B | $88.81B | $63.76B | $35.07B |
| Net Income | $36.94B | $36.94B | $-56.00B | $60.66B | $4.08B |
| EBITDA | $59.61B | $59.61B | $-83.86B | $89.29B | $4.48B |
| EPS | 230.00 | 230.00 | -350.00 | 379.10 | 25.51 |
| Gross Margin | 25.8% | 25.8% | 25.2% | 20.0% | 29.2% |
| Operating Margin | -13.4% | -13.4% | -19.4% | -21.9% | -1.9% |
| Net Margin | 39.0% | 39.0% | -63.1% | 95.1% | 11.6% |
| Balance Sheet | |||||
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $13.65B | $13.65B | $5.16B | $-3.14B | $5.63B |
| Returns | |||||
| ROE | 21.4% | 21.4% | -41.3% | 41.6% | 10.4% |
| Valuation | |||||
| P/E | 7.76 | 7.76 | — | 2.04 | 4.51 |
| EV/EBITDA | 1.86 | 1.86 | — | 1.31 | 2.87 |
| P/B | 0.72 | 0.72 | 1.31 | 0.85 | 0.47 |
| Growth & Yield | |||||
| Revenue Growth | 6.8% | 6.8% | 39.3% | 81.8% | — |
| EPS Growth | 165.7% | 165.7% | -192.3% | 1386.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-33.1%
EPS terminal req.
$68.86
Spread vs growth
198.8%
5Y implied EPS CAGR
-18.4%
EPS terminal req.
$83.32
Spread vs growth
184.1%
10Y implied EPS CAGR
-5.2%
EPS terminal req.
$134.18
Spread vs growth
171.0%
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
-7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-350.00 → 230.00
Residual
-7.4%
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.