Communication Services / EntertainmentNSE
$459.75
+6.85 (+1.64%)
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 $9.7M · quality 45.0/100
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
49/100
C
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
$88.3B
P/E
42.8x
↑EV/EBITDA
23.9x
↑ROE
12.2%
↑Gross Margin
61.3%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+11.7%
FCF CAGR
—
FCF margin
-11.6%
FCF / Net income
-0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.85B · net income $2.07B · FCF $-1.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.85B | $9.85B | $11.71B | $7.58B | $7.06B |
| Net Income | $2.07B | $2.07B | $2.04B | $1.98B | $1.85B |
| EBITDA | $3.71B | $3.71B | $3.40B | $3.10B | $2.74B |
| EPS | — | — | 10.61 | 10.27 | 9.63 |
| Gross Margin | 61.3% | 61.3% | 47.8% | 61.3% | 58.9% |
| Operating Margin | 25.9% | 25.9% | 18.7% | 29.2% | 28.3% |
| Net Margin | 21.0% | 21.0% | 17.4% | 26.1% | 26.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 1.75 | 1.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.14B | $-1.14B | $1.70B | $9.7M | $-97.1M |
| Returns | |||||
| ROE | 12.2% | 12.2% | 12.9% | 13.4% | 13.8% |
| Valuation | |||||
| P/E | 42.85 | 42.85 | 47.09 | 37.99 | 33.13 |
| EV/EBITDA | 23.90 | 23.90 | 28.09 | 24.06 | 22.34 |
| P/B | 5.21 | 5.21 | 6.08 | 5.11 | 4.58 |
| Growth & Yield | |||||
| Revenue Growth | -15.9% | -15.9% | 54.5% | 7.3% | — |
| EPS Growth | — | — | 3.3% | 6.6% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-21.4%
Start / end P/E
n/dx → n/dx
EPS bridge
10.61 → n/d
Residual
-23.6%
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.