Communication Services / Telecom ServicesKuwait
$1960.00
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $122.3M · quality 77.0/100
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
59/100
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
$982M
P/E
12.3x
↓EV/EBITDA
3282.0x
↑ROE
12.4%
↑Gross Margin
51.4%
↑Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.7%
FCF CAGR
-6.2%
FCF margin
11.3%
FCF / Net income
1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $774.4M · net income $77.2M · FCF $87.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $774.4M | $774.4M | $710.5M | $653.2M | $620.3M |
| Net Income | $77.2M | $77.2M | $49.4M | $72.8M | $39.5M |
| EBITDA | $299.3M | $299.3M | $239.1M | $259.2M | $209.7M |
| EPS | 0.15 | 0.15 | 0.10 | 0.14 | 0.08 |
| Gross Margin | 51.4% | 51.4% | 49.9% | 50.0% | 49.6% |
| Operating Margin | 22.9% | 22.9% | 20.8% | 19.5% | 16.3% |
| Net Margin | 10.0% | 10.0% | 7.0% | 11.1% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.39 | 0.27 | 0.26 |
| Current Ratio | 0.83 | 0.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $87.6M | $87.6M | $122.3M | $155.6M | $106.2M |
| Returns | |||||
| ROE | 12.4% | 12.4% | 8.8% | 12.3% | 7.2% |
| Valuation | |||||
| P/E | 12.25 | 12.25 | 10828.28 | 8531.03 | 13962.03 |
| EV/EBITDA | 3282.03 | 3282.03 | 2247.10 | 2391.15 | 2635.85 |
| P/B | 1583.23 | 1583.23 | 954.62 | 1050.17 | 1011.54 |
| Growth & Yield | |||||
| Revenue Growth | 9.0% | 9.0% | 8.8% | 5.3% | — |
| EPS Growth | 55.6% | 55.6% | -31.7% | 83.5% | — |
| Dividend Yield | 7.9% | 7.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
941.4%
EPS terminal req.
$173.92
Spread vs growth
-885.8%
5Y implied EPS CAGR
323.8%
EPS terminal req.
$210.44
Spread vs growth
-268.2%
10Y implied EPS CAGR
115.9%
EPS terminal req.
$338.92
Spread vs growth
-60.3%
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
+83.3%
Start / end P/E
10888.9x → 12272.7x
EPS bridge
0.10 → 0.15
Residual
+7.1%
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.