Communication Services / Telecom ServicesBSE
$315.95
+4.35 (+1.40%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 57.0/100
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
46/100
C
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
$101.4B
P/E
31.9x
↑EV/EBITDA
17.5x
↑ROE
15.0%
↑Gross Margin
22.4%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+31.0%
FCF CAGR
—
FCF margin
-2.0%
FCF / Net income
-0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.66B · net income $3.00B · FCF $-697.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.66B | $34.66B | $25.64B | $19.51B | $15.43B |
| Net Income | $3.00B | $3.00B | $2.46B | $1.88B | $2.09B |
| EBITDA | $5.65B | $5.65B | $4.88B | $4.18B | $4.37B |
| EPS | 9.34 | 9.34 | 7.67 | 5.87 | 6.51 |
| Gross Margin | 22.4% | 22.4% | 27.5% | 31.2% | 37.9% |
| Operating Margin | 10.1% | 10.1% | 11.3% | 11.9% | 17.5% |
| Net Margin | 8.7% | 8.7% | 9.6% | 9.6% | 13.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 |
| Current Ratio | 1.32 | 1.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-697.1M | $-697.1M | $3.47B | $1.07B | $1.34B |
| Returns | |||||
| ROE | 15.0% | 15.0% | 13.5% | 11.4% | 13.7% |
| Valuation | |||||
| P/E | 31.95 | 31.95 | 51.48 | 17.84 | 17.06 |
| EV/EBITDA | 17.48 | 17.48 | 25.54 | 7.68 | 7.81 |
| P/B | 5.07 | 5.07 | 6.94 | 2.04 | 2.33 |
| Growth & Yield | |||||
| Revenue Growth | 35.2% | 35.2% | 31.4% | 26.5% | — |
| EPS Growth | 21.8% | 21.8% | 30.7% | -9.8% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
44.3%
EPS terminal req.
$28.04
Spread vs growth
-22.5%
5Y implied EPS CAGR
29.4%
EPS terminal req.
$33.92
Spread vs growth
-7.7%
10Y implied EPS CAGR
19.3%
EPS terminal req.
$54.63
Spread vs growth
2.5%
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
-16.8%
Start / end P/E
50.2x → 33.8x
EPS bridge
7.67 → 9.34
Residual
-7.1%
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.