Communication Services / Telecom ServicesNSE
$504.10
-7.20 (-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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $5.5B · quality 53.3/100
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
50/100
C
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
$31.8B
P/E
13.3x
↓EV/EBITDA
5.1x
↓ROE
8.6%
↑Gross Margin
22.9%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.3%
FCF CAGR
+150.8%
FCF margin
12.6%
FCF / Net income
2.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $44.08B · net income $2.39B · FCF $5.55B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $44.08B | $44.08B | $45.76B | $40.23B | $35.69B |
| Net Income | $2.39B | $2.39B | $3.19B | $3.75B | $3.27B |
| EBITDA | $4.55B | $4.55B | $5.56B | $5.67B | $4.82B |
| EPS | 37.94 | 37.94 | 50.69 | 59.07 | 52.29 |
| Gross Margin | 22.9% | 22.9% | 20.8% | 21.4% | 22.0% |
| Operating Margin | 10.1% | 10.1% | 9.6% | 11.0% | 10.8% |
| Net Margin | 5.4% | 5.4% | 7.0% | 9.3% | 9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.19 | 0.18 | 0.08 |
| Current Ratio | 3.85 | 3.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.55B | $5.55B | $5.81B | $-1.33B | $351.5M |
| Returns | |||||
| ROE | 8.6% | 8.6% | 13.1% | 17.4% | 18.0% |
| Valuation | |||||
| P/E | 13.28 | 13.28 | 18.56 | 27.30 | 24.42 |
| EV/EBITDA | 5.13 | 5.13 | 9.96 | 17.58 | 16.03 |
| P/B | 1.15 | 1.15 | 2.43 | 4.71 | 4.42 |
| Growth & Yield | |||||
| Revenue Growth | -3.7% | -3.7% | 13.7% | 12.7% | — |
| EPS Growth | -25.2% | -25.2% | -14.2% | 13.0% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
5.6%
EPS terminal req.
$44.73
Spread vs growth
-30.8%
5Y implied EPS CAGR
7.4%
EPS terminal req.
$54.12
Spread vs growth
-32.5%
10Y implied EPS CAGR
8.7%
EPS terminal req.
$87.17
Spread vs growth
-33.8%
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
-44.2%
Start / end P/E
18.8x → 13.4x
EPS bridge
50.69 → 37.94
Residual
+7.2%
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.