Communication Services / EntertainmentNSE
$3.24
-0.13 (-4.11%)
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 19%
FCF escenarios
weak_data · normalized FCF $31.9M · quality 50.7/100
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
6/9
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
$175M
P/E
54.0x
↑EV/EBITDA
17.4x
↑ROE
-2.9%
↓Gross Margin
26.2%
↓Debt/Equity
-2.57
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.2%
FCF CAGR
—
FCF margin
36.8%
FCF / Net income
25.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $228.7M · net income $3.3M · FCF $84.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $228.7M | $228.7M | $213.3M | $124.3M | $98.9M |
| Net Income | $3.3M | $3.3M | $-4.5M | $-16.9M | $-43.4M |
| EBITDA | $26.4M | $26.4M | $25.5M | $7.1M | $-21.7M |
| EPS | 0.06 | 0.06 | -0.01 | -0.31 | -0.80 |
| Gross Margin | 26.2% | 26.2% | 27.1% | 35.0% | -7.6% |
| Operating Margin | 11.9% | 11.9% | 11.9% | 8.8% | -36.9% |
| Net Margin | 1.4% | 1.4% | -2.1% | -13.6% | -43.9% |
| Balance Sheet | |||||
| Debt/Equity | -2.57 | -2.57 | -2.88 | -2.88 | -2.90 |
| Cash Flow | |||||
| Free Cash Flow | $84.2M | $84.2M | $31.9M | $-15.0M | $-17.6M |
| Returns | |||||
| ROE | -2.9% | -2.9% | 3.8% | 14.3% | 42.8% |
| Valuation | |||||
| P/E | 54.00 | 54.00 | — | — | — |
| EV/EBITDA | 17.43 | 17.43 | 17.50 | 61.42 | — |
| Growth & Yield | |||||
| Revenue Growth | 7.2% | 7.2% | 71.6% | 25.7% | — |
| EPS Growth | 700.0% | 700.0% | 96.8% | 61.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
68.6%
EPS terminal req.
$0.29
Spread vs growth
631.4%
5Y implied EPS CAGR
42.1%
EPS terminal req.
$0.35
Spread vs growth
657.9%
10Y implied EPS CAGR
25.0%
EPS terminal req.
$0.56
Spread vs growth
675.0%
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
-19.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 0.06
Residual
-19.8%
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.