Communication Services / EntertainmentLSE
$4.60
+0.25 (+5.75%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $365198.00 · quality 52.7/100
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
53/100
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
$10M
P/E
2300.0x
↑EV/EBITDA
502.1x
↑ROE
3.5%
↓Gross Margin
70.7%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.5%
FCF CAGR
—
FCF margin
17.5%
FCF / Net income
1.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.8M · net income $462877.0 · FCF $831077.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.8M | $4.8M | $4.9M | $5.0M | $5.1M |
| Net Income | $462877.00 | $462877.00 | $-2.3M | $104911.00 | $463061.00 |
| EBITDA | $2.1M | $2.1M | $2.0M | $1.8M | $1.8M |
| EPS | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 |
| Gross Margin | 70.7% | 70.7% | 69.0% | 69.1% | 64.8% |
| Operating Margin | 26.1% | 26.1% | 24.1% | 20.3% | 17.8% |
| Net Margin | 9.7% | 9.7% | -47.0% | 2.1% | 9.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.09 | 0.10 | 0.12 |
| Current Ratio | 1.92 | 1.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $831077.00 | $831077.00 | $320465.00 | $365198.00 | $-188966.00 |
| Returns | |||||
| ROE | 3.5% | 3.5% | -17.9% | 0.7% | 3.1% |
| Valuation | |||||
| P/E | 2300.00 | 2300.00 | — | 14375.00 | 4531.25 |
| EV/EBITDA | 502.11 | 502.11 | 466.16 | 823.42 | 1080.93 |
| P/B | 78.40 | 78.40 | 73.65 | 98.84 | 128.57 |
| Growth & Yield | |||||
| Revenue Growth | -2.7% | -2.7% | -2.9% | -2.0% | — |
| EPS Growth | 118.3% | 118.3% | -2825.0% | -75.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
488.8%
EPS terminal req.
$0.41
Spread vs growth
-370.4%
5Y implied EPS CAGR
201.0%
EPS terminal req.
$0.49
Spread vs growth
-82.6%
10Y implied EPS CAGR
82.0%
EPS terminal req.
$0.80
Spread vs growth
36.4%
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
+19.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 0.00
Residual
+19.5%
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.