Communication Services / BroadcastingBSE
$15.43
-1.90 (-9.98%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $35.1M · quality 55.3/100
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
27/100
D
Piotroski
7/9
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
$801M
P/E
102.9x
↑EV/EBITDA
21.6x
↑ROE
0.6%
↓Gross Margin
39.2%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-6.2%
FCF CAGR
+2.7%
FCF margin
10.8%
FCF / Net income
9.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $700.5M · net income $7.9M · FCF $75.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $700.5M | $700.5M | $1.26B | $1.06B | $847.9M |
| Net Income | $7.9M | $7.9M | $-210.1M | $8.1M | $11.3M |
| EBITDA | $47.1M | $47.1M | $-194.7M | $51.2M | $65.7M |
| EPS | 0.15 | 0.15 | -4.05 | 0.16 | 0.22 |
| Gross Margin | 39.2% | 39.2% | 8.5% | 26.8% | 43.5% |
| Operating Margin | 4.7% | 4.7% | -16.9% | 3.2% | 9.2% |
| Net Margin | 1.1% | 1.1% | -16.7% | 0.8% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.23 | 0.16 | 0.17 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $75.3M | $75.3M | $-51.7M | $35.1M | $69.4M |
| Returns | |||||
| ROE | 0.6% | 0.6% | -17.0% | 0.6% | 0.8% |
| Valuation | |||||
| P/E | 102.87 | 102.87 | — | 424.94 | 192.36 |
| EV/EBITDA | 21.60 | 21.60 | — | 72.92 | 36.83 |
| P/B | 0.65 | 0.65 | 3.34 | 2.44 | 1.53 |
| Growth & Yield | |||||
| Revenue Growth | -44.3% | -44.3% | 18.2% | 25.6% | — |
| EPS Growth | 103.7% | 103.7% | -2631.3% | -27.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
109.0%
EPS terminal req.
$1.37
Spread vs growth
-5.3%
5Y implied EPS CAGR
61.7%
EPS terminal req.
$1.66
Spread vs growth
42.0%
10Y implied EPS CAGR
33.4%
EPS terminal req.
$2.67
Spread vs growth
70.3%
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
-64.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.05 → 0.15
Residual
-64.6%
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.