Technology / Information Technology ServicesBSE
$23.98
-0.68 (-2.76%)
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 18%
FCF escenarios
weak_data · normalized FCF $40.8M · quality 43.7/100
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
44/100
C
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
$343M
P/E
7.3x
↓EV/EBITDA
5.7x
↓ROE
6.3%
↑Gross Margin
14.4%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
—
FCF margin
-17.3%
FCF / Net income
-3.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $710.5M · net income $36.5M · FCF $-122.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $710.5M | $710.5M | $1.03B | $1.08B | $632.4M |
| Net Income | $36.5M | $36.5M | $69.6M | $52.2M | $28.1M |
| EBITDA | $70.9M | $70.9M | $127.9M | $107.9M | $59.2M |
| EPS | — | — | 6.61 | 3.65 | 1.96 |
| Gross Margin | 14.4% | 14.4% | 19.5% | 19.4% | 23.9% |
| Operating Margin | 6.7% | 6.7% | 11.4% | 9.1% | 8.1% |
| Net Margin | 5.1% | 5.1% | 6.7% | 4.9% | 4.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.34 | 0.65 | 0.82 |
| Current Ratio | 4.57 | 4.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-122.8M | $-122.8M | $78.3M | $40.8M | $-141.4M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 19.8% | 18.5% | 12.3% |
| Valuation | |||||
| P/E | 7.29 | 7.29 | — | — | — |
| EV/EBITDA | 5.70 | 5.70 | — | — | — |
| P/B | 0.60 | 0.60 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -31.1% | -31.1% | -4.1% | 70.0% | — |
| EPS Growth | — | — | 81.2% | 85.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.0%
Start / end P/E
n/dx → n/dx
EPS bridge
6.61 → n/d
Residual
-57.0%
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.