Technology / Information Technology ServicesBSE
$142.70
-0.50 (-0.35%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 82.7/100
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
51/100
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
$18.2B
P/E
15.1x
↓EV/EBITDA
8.7x
↓ROE
17.1%
↑Gross Margin
49.2%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.8%
FCF CAGR
+29.8%
FCF margin
16.6%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.07B · net income $1.33B · FCF $1.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.07B | $10.07B | $8.83B | $7.62B | $6.66B |
| Net Income | $1.33B | $1.33B | $1.09B | $961.7M | $819.8M |
| EBITDA | $2.02B | $2.02B | $1.63B | $1.43B | $1.17B |
| EPS | — | — | 8.21 | 7.66 | 6.02 |
| Gross Margin | 49.2% | 49.2% | 53.0% | 56.7% | 57.2% |
| Operating Margin | 17.2% | 17.2% | 15.1% | 16.4% | 14.8% |
| Net Margin | 13.2% | 13.2% | 12.3% | 12.6% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.12 | 0.05 | 0.03 |
| Cash Flow | |||||
| Free Cash Flow | $1.67B | $1.67B | $1.07B | $1.15B | $763.3M |
| Returns | |||||
| ROE | 17.1% | 17.1% | 17.6% | 19.0% | 20.3% |
| Valuation | |||||
| P/E | 15.12 | 15.12 | 18.19 | 31.69 | 20.25 |
| EV/EBITDA | 8.66 | 8.66 | 11.56 | 20.45 | 13.53 |
| P/B | 2.34 | 2.34 | 3.20 | 6.03 | 4.11 |
| Growth & Yield | |||||
| Revenue Growth | 14.1% | 14.1% | 15.9% | 14.4% | — |
| EPS Growth | — | — | 7.2% | 27.2% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.1%
Start / end P/E
n/dx → n/dx
EPS bridge
8.21 → n/d
Residual
-19.6%
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.