Consumer Defensive / Education & Training ServicesSão Paulo
$11.66
+0.24 (+2.10%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $116.3M · quality 47.0/100
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
42/100
C
Piotroski
8/9
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
$1.5B
P/E
1.6x
↓EV/EBITDA
4.2x
↓ROE
16.0%
↑Gross Margin
59.2%
↑Debt/Equity
1.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.8%
FCF CAGR
+96.4%
FCF margin
13.0%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.22B · net income $214.4M · FCF $289.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.22B | $2.22B | $1.98B | $1.83B | $1.68B |
| Net Income | $214.4M | $214.4M | $-1.2M | $-28.0M | $-222.1M |
| EBITDA | $647.0M | $647.0M | $407.0M | $366.5M | $160.0M |
| EPS | 1.68 | 1.68 | -0.01 | -0.22 | -1.73 |
| Gross Margin | 59.2% | 59.2% | 55.2% | 51.9% | 49.7% |
| Operating Margin | 21.8% | 21.8% | 13.7% | 12.7% | 10.5% |
| Net Margin | 9.7% | 9.7% | -0.1% | -1.5% | -13.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.09 | 1.09 | 1.45 | 1.41 | 1.19 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $289.0M | $289.0M | $116.3M | $67.7M | $38.1M |
| Returns | |||||
| ROE | 16.0% | 16.0% | -0.1% | -2.3% | -18.0% |
| Valuation | |||||
| P/E | 1.60 | 1.60 | — | — | — |
| EV/EBITDA | 4.15 | 4.15 | 4.71 | 6.57 | 11.32 |
| P/B | 1.11 | 1.11 | 0.45 | 0.76 | 0.42 |
| Growth & Yield | |||||
| Revenue Growth | 11.9% | 11.9% | 8.2% | 9.2% | — |
| EPS Growth | 18406.6% | 18406.6% | 95.8% | 87.3% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.9%
EPS terminal req.
$1.03
Spread vs growth
18421.6%
5Y implied EPS CAGR
-5.7%
EPS terminal req.
$1.25
Spread vs growth
18412.3%
10Y implied EPS CAGR
1.8%
EPS terminal req.
$2.02
Spread vs growth
18404.8%
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
+19.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 1.68
Residual
+15.2%
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.