Communication Services / PublishingOslo
$59.00
-1.00 (-1.67%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $142.4M · quality 79.3/100
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
33/100
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
$2.9B
P/E
268.2x
↑EV/EBITDA
10.9x
↑ROE
0.4%
↓Gross Margin
89.5%
↑Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
+0.7%
FCF margin
4.2%
FCF / Net income
18.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.43B · net income $7.5M · FCF $142.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.43B | $3.43B | $3.38B | $3.42B | $3.41B |
| Net Income | $7.5M | $7.5M | $677.8M | $-47.0M | $48.1M |
| EBITDA | $283.2M | $283.2M | $978.7M | $206.7M | $328.9M |
| EPS | 0.15 | 0.15 | 13.83 | -0.96 | 0.98 |
| Gross Margin | 89.5% | 89.5% | 87.9% | 84.8% | 83.9% |
| Operating Margin | -1.4% | -1.4% | -1.1% | -3.8% | -1.9% |
| Net Margin | 0.2% | 0.2% | 20.0% | -1.4% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.18 | 0.38 | 0.30 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $142.4M | $142.4M | $159.1M | $59.2M | $139.4M |
| Returns | |||||
| ROE | 0.4% | 0.4% | 19.3% | -1.4% | 1.4% |
| Valuation | |||||
| P/E | 268.18 | 268.18 | 6.22 | — | 53.47 |
| EV/EBITDA | 10.92 | 10.92 | 3.64 | 22.47 | 9.81 |
| P/B | 1.48 | 1.48 | 1.20 | 1.11 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | -1.0% | 0.3% | — |
| EPS Growth | -98.9% | -98.9% | 1540.6% | -198.0% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
226.8%
EPS terminal req.
$5.24
Spread vs growth
-325.7%
5Y implied EPS CAGR
111.4%
EPS terminal req.
$6.33
Spread vs growth
-210.3%
10Y implied EPS CAGR
52.5%
EPS terminal req.
$10.20
Spread vs growth
-151.4%
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
-4.4%
Start / end P/E
4.7x → 393.3x
EPS bridge
13.83 → 0.15
Residual
-8116.0%
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.