Communication Services / PublishingBSE
$940.00
-4.30 (-0.46%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $808.6M · quality 52.0/100
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
22/100
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
$7.1B
P/E
6.5x
↓EV/EBITDA
6.5x
↓ROE
5.7%
↑Gross Margin
62.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.5%
FCF CAGR
+43.4%
FCF margin
21.9%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.93B · net income $771.2M · FCF $642.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.93B | $2.93B | $3.18B | $3.38B | $3.06B |
| Net Income | $771.2M | $771.2M | $1.89B | $1.01B | $898.3M |
| EBITDA | $1.06B | $1.06B | $2.48B | $1.40B | $1.25B |
| EPS | 101.89 | 101.89 | 249.14 | 133.98 | 118.67 |
| Gross Margin | 62.6% | 62.6% | 61.0% | 55.8% | 57.8% |
| Operating Margin | 20.5% | 20.5% | 23.2% | 25.9% | 22.5% |
| Net Margin | 26.3% | 26.3% | 59.2% | 30.0% | 29.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $642.0M | $642.0M | $1.49B | $808.6M | $217.7M |
| Returns | |||||
| ROE | 5.7% | 5.7% | 14.9% | 9.6% | 9.4% |
| Valuation | |||||
| P/E | 6.49 | 6.49 | 5.22 | 7.02 | 6.02 |
| EV/EBITDA | 6.51 | 6.51 | 3.72 | 4.79 | 3.78 |
| P/B | 0.53 | 0.53 | 0.78 | 0.67 | 0.57 |
| Growth & Yield | |||||
| Revenue Growth | -8.1% | -8.1% | -5.8% | 10.4% | — |
| EPS Growth | -59.1% | -59.1% | 86.0% | 12.9% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.5%
EPS terminal req.
$83.41
Spread vs growth
-52.6%
5Y implied EPS CAGR
-0.2%
EPS terminal req.
$100.93
Spread vs growth
-58.9%
10Y implied EPS CAGR
4.8%
EPS terminal req.
$162.54
Spread vs growth
-63.9%
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
-22.9%
Start / end P/E
4.9x → 9.2x
EPS bridge
249.14 → 101.89
Residual
-51.5%
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.