Communication Services / BroadcastingNSE
$6.09
-0.06 (-0.98%)
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 $162.4M · quality 74.7/100
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
27/100
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
$2.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.0%
↓Gross Margin
88.9%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-4.3%
FCF CAGR
-7.8%
FCF margin
9.3%
FCF / Net income
-0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.74B · net income $-533.2M · FCF $162.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.74B | $1.74B | $2.34B | $2.29B | $1.99B |
| Net Income | $-533.2M | $-533.2M | $-338.4M | $68.4M | $34.4M |
| EBITDA | $-176.8M | $-176.8M | $45.7M | $557.3M | $422.8M |
| EPS | -1.54 | -1.54 | -0.98 | 0.20 | 0.10 |
| Gross Margin | 88.9% | 88.9% | 91.4% | 82.1% | 80.5% |
| Operating Margin | -12.7% | -12.7% | -3.0% | 1.3% | -3.3% |
| Net Margin | -30.6% | -30.6% | -14.4% | 3.0% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.25 | 0.20 | 0.19 |
| Current Ratio | 7.04 | 7.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $162.4M | $162.4M | $39.4M | $175.4M | $207.3M |
| Returns | |||||
| ROE | -12.0% | -12.0% | -6.8% | 1.3% | 0.7% |
| Valuation | |||||
| P/E | — | — | — | 92.25 | 116.50 |
| EV/EBITDA | — | — | 95.51 | 13.19 | 11.70 |
| P/B | 0.47 | 0.47 | 0.64 | 1.20 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | -25.6% | -25.6% | 2.6% | 14.9% | — |
| EPS Growth | -57.1% | -57.1% | -590.0% | 100.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.98 → -1.54
Residual
-34.7%
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.