Communication Services / Advertising AgenciesNSE
$277.85
+4.85 (+1.78%)
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 21%
FCF escenarios
weak_data · normalized FCF $-319.5M · quality 57.7/100
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
53/100
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
$14.9B
P/E
29.7x
↑EV/EBITDA
17.5x
↑ROE
15.4%
↑Gross Margin
39.0%
↓Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+39.4%
FCF CAGR
—
FCF margin
-7.0%
FCF / Net income
-0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.53B · net income $338.3M · FCF $-319.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.53B | $4.53B | $3.87B | $3.37B | $1.67B |
| Net Income | $338.3M | $338.3M | $441.1M | $353.9M | $78.1M |
| EBITDA | $944.7M | $944.7M | $929.6M | $748.7M | $259.9M |
| EPS | 6.34 | 6.34 | 8.25 | 6.62 | 1.46 |
| Gross Margin | 39.0% | 39.0% | 39.9% | 38.2% | 27.5% |
| Operating Margin | 11.8% | 11.8% | 17.9% | 18.4% | 7.9% |
| Net Margin | 7.5% | 7.5% | 11.4% | 10.5% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.79 | 0.79 | 0.82 | 0.66 | 0.40 |
| Cash Flow | |||||
| Free Cash Flow | $-319.5M | $-319.5M | $-453.6M | $-284.6M | $-81.0M |
| Returns | |||||
| ROE | 15.4% | 15.4% | 23.3% | 24.0% | 7.6% |
| Valuation | |||||
| P/E | 29.68 | 29.68 | 41.99 | — | — |
| EV/EBITDA | 17.53 | 17.53 | 21.50 | — | — |
| P/B | 6.74 | 6.74 | 9.78 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 17.0% | 17.0% | 15.0% | 101.4% | — |
| EPS Growth | -23.2% | -23.2% | 24.6% | 353.2% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
57.3%
EPS terminal req.
$24.65
Spread vs growth
-80.4%
5Y implied EPS CAGR
36.3%
EPS terminal req.
$29.83
Spread vs growth
-59.5%
10Y implied EPS CAGR
22.4%
EPS terminal req.
$48.04
Spread vs growth
-45.6%
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
+30.2%
Start / end P/E
25.9x → 43.8x
EPS bridge
8.25 → 6.34
Residual
-16.1%
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.