Communication Services / PublishingBSE
$153.25
-2.30 (-1.48%)
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 $752.1M · quality 76.3/100
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
47/100
C
Piotroski
4/9
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
$5.4B
P/E
7.1x
↓EV/EBITDA
3.6x
↓ROE
7.2%
↑Gross Margin
67.9%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.8%
FCF CAGR
-16.0%
FCF margin
4.8%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.99B · net income $759.4M · FCF $385.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.99B | $7.99B | $7.20B | $6.58B | $6.04B |
| Net Income | $759.4M | $759.4M | $635.4M | $566.3M | $660.4M |
| EBITDA | $1.58B | $1.58B | $1.48B | $1.19B | $1.43B |
| EPS | — | — | 18.03 | 16.08 | 18.80 |
| Gross Margin | 67.9% | 67.9% | 68.2% | 57.7% | 54.7% |
| Operating Margin | 12.5% | 12.5% | 12.9% | 10.6% | 10.2% |
| Net Margin | 9.5% | 9.5% | 8.8% | 8.6% | 10.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.11 | 0.14 | 0.17 |
| Current Ratio | 2.63 | 2.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $385.1M | $385.1M | $752.1M | $1.04B | $649.0M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 6.4% | 6.0% | 7.4% |
| Valuation | |||||
| P/E | 7.11 | 7.11 | 9.51 | 15.45 | 11.94 |
| EV/EBITDA | 3.62 | 3.62 | 4.16 | 7.46 | 6.04 |
| P/B | 0.51 | 0.51 | 0.61 | 0.93 | 0.88 |
| Growth & Yield | |||||
| Revenue Growth | 11.0% | 11.0% | 9.3% | 9.1% | — |
| EPS Growth | — | — | 12.1% | -14.5% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-29.9%
Start / end P/E
n/dx → n/dx
EPS bridge
18.03 → n/d
Residual
-32.5%
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.