Industrials / Airports & Air ServicesIstanbul
$266.00
+9.00 (+3.50%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $60.3M · quality 33.3/100
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
40/100
C
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
$96.6B
P/E
45.2x
↑EV/EBITDA
194.4x
↑ROE
3.2%
↓Gross Margin
32.3%
↑Debt/Equity
1.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.1%
FCF CAGR
-2.4%
FCF margin
7.3%
FCF / Net income
2.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.82B · net income $50.7M · FCF $133.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.82B | $1.82B | $1.66B | $1.31B | $1.05B |
| Net Income | $50.7M | $50.7M | $183.0M | $249.1M | $122.2M |
| EBITDA | $505.4M | $505.4M | $615.5M | $588.4M | $379.0M |
| EPS | 0.14 | 0.14 | 0.50 | 0.69 | 0.34 |
| Gross Margin | 32.3% | 32.3% | 28.7% | 31.7% | 34.7% |
| Operating Margin | 19.9% | 19.9% | 17.1% | 18.9% | 20.5% |
| Net Margin | 2.8% | 2.8% | 11.0% | 19.0% | 11.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.32 | 1.32 | 1.33 | 1.58 | 1.52 |
| Current Ratio | 0.78 | 0.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $133.4M | $133.4M | $60.3M | $-148.4M | $143.7M |
| Returns | |||||
| ROE | 3.2% | 3.2% | 11.4% | 17.7% | 10.1% |
| Valuation | |||||
| P/E | 45.16 | 45.16 | 545.00 | 165.22 | 268.97 |
| EV/EBITDA | 194.40 | 194.40 | 163.74 | 73.25 | 91.40 |
| P/B | 61.07 | 61.07 | 61.58 | 29.35 | 27.45 |
| Growth & Yield | |||||
| Revenue Growth | 9.8% | 9.8% | 26.7% | 24.6% | — |
| EPS Growth | -72.0% | -72.0% | -27.5% | 102.9% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
452.4%
EPS terminal req.
$23.60
Spread vs growth
-524.4%
5Y implied EPS CAGR
189.7%
EPS terminal req.
$28.56
Spread vs growth
-261.7%
10Y implied EPS CAGR
78.5%
EPS terminal req.
$46.00
Spread vs growth
-150.5%
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
+18.9%
Start / end P/E
452.6x → 1900.0x
EPS bridge
0.50 → 0.14
Residual
-230.3%
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.