Technology / SolarNSE
$182.01
-5.57 (-2.97%)
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 15%
FCF escenarios
weak_data · normalized FCF $335.3M · quality 32.7/100
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
17/100
F
Piotroski
2/9
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
$42.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-47.6%
↓Gross Margin
9.4%
↓Debt/Equity
1.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+55.3%
FCF CAGR
—
FCF margin
-3.6%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.48B · net income $-3.09B · FCF $-2.69B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $75.48B | $75.48B | $63.02B | $30.35B | $20.13B |
| Net Income | $-3.09B | $-3.09B | $814.5M | $-2.12B | $-11.70B |
| EBITDA | $-1.05B | $-1.05B | $2.87B | $476.4M | $-10.44B |
| EPS | -13.25 | -13.25 | 3.49 | -10.40 | -61.65 |
| Gross Margin | 9.4% | 9.4% | 10.2% | 10.3% | -37.2% |
| Operating Margin | 3.9% | 3.9% | 3.7% | -0.5% | -54.1% |
| Net Margin | -4.1% | -4.1% | 1.3% | -7.0% | -58.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.83 | 1.83 | 0.93 | 0.53 | -9.02 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.69B | $-2.69B | $335.3M | $5.37B | $-18.38B |
| Returns | |||||
| ROE | -47.6% | -47.6% | 8.1% | -21.9% | 519.6% |
| Valuation | |||||
| P/E | — | — | 74.24 | — | — |
| EV/EBITDA | — | — | 22.36 | 227.44 | — |
| P/B | 6.54 | 6.54 | 6.00 | 10.95 | — |
| Growth & Yield | |||||
| Revenue Growth | 19.8% | 19.8% | 107.6% | 50.7% | — |
| EPS Growth | -479.7% | -479.7% | 133.6% | 83.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.5%
Start / end P/E
n/dx → n/dx
EPS bridge
3.49 → -13.25
Residual
-35.5%
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.