Technology / Software - ApplicationNSE
$174.62
-11.40 (-6.13%)
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 18%
FCF escenarios
weak_data · normalized FCF $-300000.00 · quality 47.0/100
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
26/100
D
Piotroski
3/9
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
$9.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.5%
↓Gross Margin
28.3%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-2.1%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.61B · net income $-109.3M · FCF $-300000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.61B | $2.61B | $2.80B | $2.92B | $2.78B |
| Net Income | $-109.3M | $-109.3M | $50.4M | $242.4M | $64.0M |
| EBITDA | $-65.4M | $-65.4M | $141.8M | $389.4M | $240.1M |
| EPS | -1.98 | -1.98 | 0.91 | 4.48 | 1.14 |
| Gross Margin | 28.3% | 28.3% | 31.1% | 40.0% | 40.9% |
| Operating Margin | -16.6% | -16.6% | -7.0% | 1.9% | -4.8% |
| Net Margin | -4.2% | -4.2% | 1.8% | 8.3% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | — | — |
| Current Ratio | 3.40 | 3.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-300000.00 | $-300000.00 | $-367.1M | $106.3M | $267.3M |
| Returns | |||||
| ROE | -2.5% | -2.5% | 1.1% | 5.5% | 1.5% |
| Valuation | |||||
| P/E | — | — | 314.40 | 109.54 | 128.46 |
| EV/EBITDA | — | — | 110.30 | 67.15 | 33.73 |
| P/B | 2.21 | 2.21 | 3.59 | 6.07 | 1.96 |
| Growth & Yield | |||||
| Revenue Growth | -6.6% | -6.6% | -4.2% | 4.9% | — |
| EPS Growth | -317.6% | -317.6% | -79.7% | 293.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-40.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.91 → -1.98
Residual
-40.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.