Communication Services / Telecom ServicesNSE
$0.90
+0.00 (+0.00%)
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 $-400.0M · quality 45.3/100
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
18/100
F
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
$2.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
10.3%
↑Gross Margin
58.7%
↑Debt/Equity
-0.52
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.6%
FCF CAGR
-32.4%
FCF margin
7.3%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.58B · net income $-93.89B · FCF $260.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.58B | $3.58B | $3.83B | $4.79B | $5.56B |
| Net Income | $-93.89B | $-93.89B | $-72.12B | $-144.99B | $-66.20B |
| EBITDA | $-190.0M | $-190.0M | $880.0M | $-960.0M | $-330.0M |
| EPS | -34.21 | -34.21 | -26.28 | -52.83 | -24.12 |
| Gross Margin | 58.7% | 58.7% | 54.3% | 53.0% | 34.2% |
| Operating Margin | -19.3% | -19.3% | -25.8% | -10.6% | -27.0% |
| Net Margin | -2622.6% | -2622.6% | -1883.0% | -3026.9% | -1190.6% |
| Balance Sheet | |||||
| Debt/Equity | -0.52 | -0.52 | -0.58 | -0.63 | -0.75 |
| Cash Flow | |||||
| Free Cash Flow | $260.0M | $260.0M | $-400.0M | $-640.0M | $840.0M |
| Returns | |||||
| ROE | 10.3% | 10.3% | 8.8% | 19.4% | 10.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 540.17 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -6.5% | -6.5% | -20.0% | -13.8% | — |
| EPS Growth | -30.2% | -30.2% | 50.3% | -119.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-49.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-26.28 → -34.21
Residual
-49.4%
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.