Technology / Information Technology ServicesSantiago
$284.00
+0.00 (+0.00%)
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 $41.6B · quality 70.0/100
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
45/100
C
Piotroski
3/9
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
$247.4B
P/E
16.9x
↓EV/EBITDA
6.8x
↓ROE
2.9%
↓Gross Margin
13.8%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
+35.7%
FCF margin
4.4%
FCF / Net income
3.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.44T · net income $16.97B · FCF $64.12B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1444.30B | $1444.30B | $1407.12B | $1300.16B | $1068.11B |
| Net Income | $16.97B | $16.97B | $31.90B | $38.15B | $35.50B |
| EBITDA | $80.47B | $80.47B | $103.47B | $91.02B | $82.15B |
| EPS | 19.48 | 19.48 | 36.63 | 43.80 | 40.76 |
| Gross Margin | 13.8% | 13.8% | 15.1% | 15.5% | 16.7% |
| Operating Margin | 4.3% | 4.3% | 6.0% | 5.4% | 6.4% |
| Net Margin | 1.2% | 1.2% | 2.3% | 2.9% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 0.70 | 0.64 | 0.63 |
| Current Ratio | 1.87 | 1.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $64.12B | $64.12B | $18.84B | $41.58B | $25.68B |
| Returns | |||||
| ROE | 2.9% | 2.9% | 5.5% | 6.6% | 6.8% |
| Valuation | |||||
| P/E | 16.89 | 16.89 | 9.78 | 8.49 | 8.84 |
| EV/EBITDA | 6.80 | 6.80 | 5.53 | 6.12 | 5.99 |
| P/B | 0.43 | 0.43 | 0.54 | 0.56 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | 8.2% | 21.7% | — |
| EPS Growth | -46.8% | -46.8% | -16.4% | 7.5% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.0%
EPS terminal req.
$25.20
Spread vs growth
-55.8%
5Y implied EPS CAGR
9.4%
EPS terminal req.
$30.49
Spread vs growth
-56.2%
10Y implied EPS CAGR
9.7%
EPS terminal req.
$49.11
Spread vs growth
-56.5%
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
9.8x → 14.6x
EPS bridge
36.63 → 19.48
Residual
-22.9%
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.