Communication Services / PublishingLSE
$67.00
+0.20 (+0.30%)
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 $33.0M · quality 49.0/100
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
39/100
D
Piotroski
6/9
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
$162M
P/E
6.1x
↓EV/EBITDA
330.5x
↑ROE
297.9%
↑Gross Margin
7.1%
↓Debt/Equity
3.39
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.8%
FCF CAGR
-2.1%
FCF margin
4.2%
FCF / Net income
1.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $28.3M · FCF $44.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.06B | $1.06B | $1.10B | $1.09B | $1.09B |
| Net Income | $28.3M | $28.3M | $25.5M | $25.1M | $23.4M |
| EBITDA | $50.8M | $50.8M | $47.5M | $46.4M | $43.7M |
| EPS | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 |
| Gross Margin | 7.1% | 7.1% | 6.6% | 6.6% | 6.7% |
| Operating Margin | 3.7% | 3.7% | 3.6% | 3.6% | 3.5% |
| Net Margin | 2.7% | 2.7% | 2.3% | 2.3% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.39 | 3.39 | -14.70 | -3.89 | -2.33 |
| Cash Flow | |||||
| Free Cash Flow | $44.9M | $44.9M | $18.9M | $33.0M | $47.8M |
| Returns | |||||
| ROE | 297.9% | 297.9% | -772.7% | -154.0% | -73.1% |
| Valuation | |||||
| P/E | 6.09 | 6.09 | 562.75 | 432.00 | 319.89 |
| EV/EBITDA | 330.46 | 330.46 | 304.31 | 233.23 | 172.46 |
| P/B | 1764.57 | 1764.57 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -3.6% | -3.6% | 1.1% | 0.2% | — |
| EPS Growth | 10.8% | 10.8% | 2.0% | 7.5% | — |
| Dividend Yield | 8.2% | 8.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
274.7%
EPS terminal req.
$5.95
Spread vs growth
-263.9%
5Y implied EPS CAGR
129.5%
EPS terminal req.
$7.19
Spread vs growth
-118.7%
10Y implied EPS CAGR
58.9%
EPS terminal req.
$11.59
Spread vs growth
-48.1%
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
+18.7%
Start / end P/E
598.0x → 596.5x
EPS bridge
0.10 → 0.11
Residual
-0.0%
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.