Communication Services / Telecom ServicesMilan
$3.66
+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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-2.0M · quality 38.0/100
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
39/100
D
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
$24M
P/E
36.6x
↑EV/EBITDA
4.3x
↓ROE
5.7%
↑Gross Margin
63.3%
↑Debt/Equity
1.01
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+19.0%
FCF CAGR
—
FCF margin
-5.5%
FCF / Net income
-1.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.2M · net income $1.2M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.2M | $37.2M | $33.3M | $30.5M | $22.1M |
| Net Income | $1.2M | $1.2M | $1.1M | $1.2M | $860722.00 |
| EBITDA | $9.7M | $9.7M | $8.5M | $7.1M | $5.1M |
| EPS | 0.19 | 0.19 | 0.16 | 0.18 | 0.13 |
| Gross Margin | 63.3% | 63.3% | 47.7% | 44.5% | 89.8% |
| Operating Margin | 5.5% | 5.5% | 4.7% | 6.7% | 5.1% |
| Net Margin | 3.3% | 3.3% | 3.4% | 3.9% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.01 | 1.01 | 0.86 | 0.75 | 0.68 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $729880.00 | $-5.3M | $-6.8M |
| Returns | |||||
| ROE | 5.7% | 5.7% | 5.1% | 5.7% | 4.8% |
| Valuation | |||||
| P/E | 36.60 | 36.60 | 32.14 | 34.26 | 74.99 |
| EV/EBITDA | 4.29 | 4.29 | 5.87 | 7.55 | 14.22 |
| P/B | 1.12 | 1.12 | 1.63 | 1.96 | 3.61 |
| Growth & Yield | |||||
| Revenue Growth | 11.8% | 11.8% | 8.9% | 38.2% | — |
| EPS Growth | 13.6% | 13.6% | -7.7% | 37.0% | — |
| Dividend Yield | 2.7% | 2.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.1%
EPS terminal req.
$0.32
Spread vs growth
-6.5%
5Y implied EPS CAGR
16.0%
EPS terminal req.
$0.39
Spread vs growth
-2.3%
10Y implied EPS CAGR
12.9%
EPS terminal req.
$0.63
Spread vs growth
0.7%
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
-7.6%
Start / end P/E
24.7x → 19.5x
EPS bridge
0.16 → 0.19
Residual
-2.9%
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.