Technology / Software - InfrastructureBuenos AiresAR
$91750.00
+125.00 (+0.14%)
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 21%
FCF escenarios
weak_data · normalized FCF $8.5B · quality 35.3/100
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
46/100
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
$758.70T
P/E
3.7x
↓EV/EBITDA
3669.5x
↑ROE
60.8%
↑Gross Margin
70.5%
↑Debt/Equity
5.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
—
FCF margin
-0.7%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $57.40B · net income $12.44B · FCF $-394.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $57.40B | $57.40B | $52.96B | $49.95B | $42.44B |
| Net Income | $12.44B | $12.44B | $10.47B | $8.50B | $6.72B |
| EBITDA | $23.91B | $23.91B | $21.39B | $18.74B | $13.53B |
| EPS | 13.02 | 13.02 | 11.13 | 9.21 | 7.23 |
| Gross Margin | 70.5% | 70.5% | 71.4% | 72.8% | 79.1% |
| Operating Margin | 31.5% | 31.5% | 30.3% | 27.6% | 37.3% |
| Net Margin | 21.7% | 21.7% | 19.8% | 17.0% | 15.8% |
| Balance Sheet | |||||
| Debt/Equity | 5.09 | 5.09 | 10.70 | 84.33 | -12.20 |
| Current Ratio | 1.11 | 1.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-394.0M | $-394.0M | $11.81B | $8.47B | $5.03B |
| Returns | |||||
| ROE | 60.8% | 60.8% | 120.3% | 792.5% | -108.0% |
| Valuation | |||||
| P/E | 3.65 | 3.65 | 4946.99 | 1902.44 | 691.56 |
| EV/EBITDA | 3669.50 | 3669.50 | 2425.64 | 866.40 | 347.32 |
| P/B | 4285.94 | 4285.94 | 5952.60 | 15055.75 | — |
| Growth & Yield | |||||
| Revenue Growth | 8.4% | 8.4% | 6.0% | 17.7% | — |
| EPS Growth | 17.0% | 17.0% | 20.8% | 27.4% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
755.1%
EPS terminal req.
$8141.28
Spread vs growth
-738.1%
5Y implied EPS CAGR
276.5%
EPS terminal req.
$9850.95
Spread vs growth
-259.5%
10Y implied EPS CAGR
103.5%
EPS terminal req.
$15865.06
Spread vs growth
-86.5%
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
+35.6%
Start / end P/E
6127.6x → 7046.9x
EPS bridge
11.13 → 13.02
Residual
+2.5%
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.