Technology / Information Technology ServicesNSE
$40.74
-0.03 (-0.07%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $169.7M · quality 75.3/100
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
64/100
B
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
$4.2B
P/E
17.6x
↓EV/EBITDA
12.5x
↓ROE
31.0%
↑Gross Margin
44.7%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+19.6%
FCF CAGR
+31.9%
FCF margin
31.7%
FCF / Net income
1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $956.2M · net income $238.8M · FCF $303.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $956.2M | $956.2M | $761.7M | $650.5M | $558.4M |
| Net Income | $238.8M | $238.8M | $190.9M | $161.4M | $117.7M |
| EBITDA | $328.3M | $328.3M | $271.4M | $266.2M | $240.8M |
| EPS | — | — | 1.86 | 1.57 | 1.15 |
| Gross Margin | 44.7% | 44.7% | 47.1% | 46.0% | 53.0% |
| Operating Margin | 28.6% | 28.6% | 32.4% | 33.9% | 41.8% |
| Net Margin | 25.0% | 25.0% | 25.1% | 24.8% | 21.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.07 | 0.16 | 0.11 |
| Current Ratio | 5.24 | 5.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $303.1M | $303.1M | $169.7M | $59.6M | $132.1M |
| Returns | |||||
| ROE | 31.0% | 31.0% | 38.6% | 53.4% | 32.4% |
| Valuation | |||||
| P/E | 17.56 | 17.56 | 13.21 | 271.43 | 159.83 |
| EV/EBITDA | 12.55 | 12.55 | 9.33 | 164.44 | 78.09 |
| P/B | 5.43 | 5.43 | 5.10 | 144.94 | 51.79 |
| Growth & Yield | |||||
| Revenue Growth | 25.5% | 25.5% | 17.1% | 16.5% | — |
| EPS Growth | — | — | 18.5% | 37.1% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+7.5%
Start / end P/E
n/dx → n/dx
EPS bridge
1.86 → n/d
Residual
+7.4%
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.