Communication Services / Telecom ServicesBSE
$50.15
-0.53 (-1.02%)
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 18%
FCF escenarios
weak_data · normalized FCF $-386.3M · quality 43.7/100
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
25/100
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
$5.3B
P/E
N/A
•EV/EBITDA
15.8x
↑ROE
-1.8%
↓Gross Margin
51.9%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.5%
FCF CAGR
—
FCF margin
10.1%
FCF / Net income
-4.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.17B · net income $-112.7M · FCF $520.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.17B | $5.17B | $5.73B | $5.13B | $5.25B |
| Net Income | $-112.7M | $-112.7M | $-401.7M | $152.4M | $67.3M |
| EBITDA | $332.1M | $332.1M | $37.1M | $423.1M | $180.4M |
| EPS | — | — | -3.78 | 1.43 | 0.63 |
| Gross Margin | 51.9% | 51.9% | 45.9% | 50.8% | 50.5% |
| Operating Margin | -0.8% | -0.8% | -3.5% | 3.6% | 0.6% |
| Net Margin | -2.2% | -2.2% | -7.0% | 3.0% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.07 | 0.03 | 0.03 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $520.5M | $520.5M | $-488.9M | $-386.3M | $-438.1M |
| Returns | |||||
| ROE | -1.8% | -1.8% | -6.5% | 2.3% | 1.0% |
| Valuation | |||||
| P/E | — | — | — | 58.28 | 105.14 |
| EV/EBITDA | 15.83 | 15.83 | 133.10 | 19.85 | 35.62 |
| P/B | 0.85 | 0.85 | 0.77 | 1.36 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | -9.8% | -9.8% | 11.6% | -2.3% | — |
| EPS Growth | — | — | -364.3% | 127.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.78 → n/d
Residual
+2.0%
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.