Consumer Cyclical / Internet RetailBSE
$34.21
-0.48 (-1.36%)
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 16%
FCF escenarios
weak_data · normalized FCF $-416.0M · quality 37.3/100
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
20/100
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
$47.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.5%
↓Gross Margin
22.4%
↓Debt/Equity
1.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+22.8%
FCF CAGR
—
FCF margin
-0.8%
FCF / Net income
0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.21B · net income $-1.65B · FCF $-636.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $75.21B | $75.21B | $66.91B | $55.18B | $40.63B |
| Net Income | $-1.65B | $-1.65B | $844.4M | $4.26B | $-2.85B |
| EBITDA | $-746.6M | $-746.6M | $2.62B | $5.77B | $-2.17B |
| EPS | — | — | 0.61 | 3.09 | -2.06 |
| Gross Margin | 22.4% | 22.4% | 19.0% | 15.2% | 15.3% |
| Operating Margin | 18.3% | 18.3% | 14.7% | 12.3% | 1.1% |
| Net Margin | -2.2% | -2.2% | 1.3% | 7.7% | -7.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.43 | 1.43 | 1.00 | 1.41 | 2.39 |
| Cash Flow | |||||
| Free Cash Flow | $-636.4M | $-636.4M | $2.97B | $-416.0M | $-6.91B |
| Returns | |||||
| ROE | -21.5% | -21.5% | 9.2% | 50.8% | -69.5% |
| Valuation | |||||
| P/E | — | — | 67.51 | 24.79 | — |
| EV/EBITDA | — | — | 25.15 | 20.26 | — |
| P/B | 6.15 | 6.15 | 6.18 | 12.60 | 13.14 |
| Growth & Yield | |||||
| Revenue Growth | 12.4% | 12.4% | 21.3% | 35.8% | — |
| EPS Growth | — | — | -80.3% | 250.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-28.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.61 → n/d
Residual
-28.2%
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.