Communication Services / Telecom ServicesKuwait
$677.00
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $56.4M · quality 83.3/100
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
45/100
C
Piotroski
7/9
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
$676M
P/E
22.6x
↑EV/EBITDA
7042.5x
↑ROE
14.2%
↑Gross Margin
54.8%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.6%
FCF CAGR
-9.8%
FCF margin
11.7%
FCF / Net income
1.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $342.5M · net income $34.1M · FCF $40.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $342.5M | $342.5M | $336.5M | $327.4M | $336.4M |
| Net Income | $34.1M | $34.1M | $31.4M | $32.7M | $33.2M |
| EBITDA | $96.0M | $96.0M | $86.5M | $86.7M | $87.1M |
| EPS | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Gross Margin | 54.8% | 54.8% | 54.1% | 54.4% | 48.0% |
| Operating Margin | 10.8% | 10.8% | 9.7% | 10.4% | 9.6% |
| Net Margin | 10.0% | 10.0% | 9.3% | 10.0% | 9.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.16 | 0.15 | 0.12 |
| Current Ratio | 0.99 | 0.99 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.0M | $40.0M | $56.4M | $64.3M | $54.5M |
| Returns | |||||
| ROE | 14.2% | 14.2% | 13.0% | 13.4% | 13.8% |
| Valuation | |||||
| P/E | 22.57 | 22.57 | 17322.58 | 17727.27 | 17393.94 |
| EV/EBITDA | 7042.51 | 7042.51 | 6199.16 | 6736.94 | 6577.81 |
| P/B | 2821.91 | 2821.91 | 2230.23 | 2395.82 | 2374.62 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | 2.8% | -2.7% | — |
| EPS Growth | 9.7% | 9.7% | -6.1% | 0.0% | — |
| Dividend Yield | 5.8% | 5.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1108.9%
EPS terminal req.
$60.07
Spread vs growth
-1099.2%
5Y implied EPS CAGR
363.4%
EPS terminal req.
$72.69
Spread vs growth
-353.8%
10Y implied EPS CAGR
125.8%
EPS terminal req.
$117.06
Spread vs growth
-116.1%
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
+25.8%
Start / end P/E
17741.9x → 19411.8x
EPS bridge
0.03 → 0.03
Residual
+0.9%
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.