Financial Services / Capital MarketsNYSE
$95.60
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 34.0/100
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
20/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
15.1%
↑Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
+8.9%
FCF margin
12.9%
FCF / Net income
1.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.42B · net income $148.4M · FCF $183.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.42B | $1.42B | $1.23B | $1.07B | $1.05B | $1.32B | $1.12B | $934.8M | $891.6M | $920.3M | $857.8M | $897.8M | $981.1M | $1.02B | $952.6M | $959.0M | $1.04B | $990.5M |
| Net Income | $148.4M | $148.4M | $71.6M | $30.2M | $32.4M | $159.0M | $123.0M | $53.0M | $28.9M | $22.8M | $-1.2M | $2.0M | $8.8M | $25.1M | $-3.6M | $10.3M | $38.5M | $20.8M |
| EBITDA | $222.2M | $222.2M | $116.6M | $56.7M | $53.2M | $232.6M | $177.1M | $82.5M | $51.7M | — | — | — | — | — | — | — | — | — |
| EPS | 13.04 | 13.04 | 6.37 | 2.59 | 2.57 | 11.70 | 9.30 | 3.82 | 2.05 | 1.67 | -0.09 | 0.14 | 0.62 | 1.77 | -0.27 | 0.74 | 2.77 | 1.55 |
| Operating Margin | 14.8% | 14.8% | 8.6% | 4.4% | 4.4% | 17.0% | 15.0% | 8.0% | 5.0% | — | — | — | — | — | — | — | — | — |
| Net Margin | 10.4% | 10.4% | 5.8% | 2.8% | 3.1% | 12.1% | 10.9% | 5.7% | 3.2% | 2.5% | -0.1% | 0.2% | 0.9% | 2.5% | -0.4% | 1.1% | 3.7% | 2.1% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | — | — | 0.00 | 0.14 | 0.14 | 0.15 | 0.18 | 0.25 | 0.37 | 0.38 | 0.29 | 0.29 | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $183.6M | $183.6M | $-113.3M | $-35.9M | $48.2M | $219.5M | $-58.6M | $69.1M | $159.9M | $-21.7M | $-72.6M | $-25.3M | $73.9M | $-17.4M | $-24.2M | $76.3M | $-149.4M | $47.0M |
| Returns | ||||||||||||||||||
| ROE | 15.1% | 15.1% | 8.4% | 3.8% | 4.1% | 19.3% | 17.9% | 8.9% | 5.3% | 4.4% | -0.2% | 0.4% | 1.7% | 4.8% | -0.7% | 2.0% | 7.6% | 4.5% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 15.9% | 15.9% | 14.6% | 2.4% | -20.6% | 17.3% | 20.3% | 4.8% | -3.1% | 7.3% | -4.5% | -8.5% | -3.8% | 7.0% | -0.7% | -7.5% | 4.6% | — |
| EPS Growth | 104.7% | 104.7% | 145.9% | 0.8% | -78.0% | 25.8% | 143.5% | 86.3% | 22.8% | 1955.6% | -164.3% | -77.4% | -65.0% | 755.6% | -136.5% | -73.3% | 78.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.4%
EPS terminal req.
$8.48
Spread vs growth
118.1%
5Y implied EPS CAGR
-4.7%
EPS terminal req.
$10.26
Spread vs growth
109.4%
10Y implied EPS CAGR
2.4%
EPS terminal req.
$16.53
Spread vs growth
102.3%
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.
Unavailable: positive start/end prices are required.