Communication Services / Telecom ServicesSão Paulo
$12.35
+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 $49.4M · quality 64.0/100
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
43/100
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
$1.3B
P/E
8.1x
↓EV/EBITDA
0.3x
↓ROE
8.0%
↑Gross Margin
-35.0%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.2%
FCF CAGR
-7.2%
FCF margin
5.4%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $491.0M · net income $140.5M · FCF $26.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $491.0M | $491.0M | $414.3M | $416.8M | $347.8M |
| Net Income | $140.5M | $140.5M | $-66.6M | $-127.4M | $-168.5M |
| EBITDA | $729.5M | $729.5M | $415.0M | $349.9M | $290.4M |
| EPS | 1.53 | 1.53 | -0.77 | -1.47 | -1.95 |
| Gross Margin | -35.0% | -35.0% | -52.2% | -46.7% | -53.9% |
| Operating Margin | 45.8% | 45.8% | 3.0% | -17.4% | -14.9% |
| Net Margin | 28.6% | 28.6% | -16.1% | -30.6% | -48.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.04 | 0.07 | 0.09 |
| Current Ratio | 6.38 | 6.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $26.5M | $26.5M | $79.9M | $49.4M | $33.2M |
| Returns | |||||
| ROE | 8.0% | 8.0% | -4.5% | -8.9% | -10.1% |
| Valuation | |||||
| P/E | 8.07 | 8.07 | — | — | — |
| EV/EBITDA | 0.32 | 0.32 | 1.32 | 2.34 | 3.21 |
| P/B | 0.52 | 0.52 | 0.59 | 0.75 | 0.64 |
| Growth & Yield | |||||
| Revenue Growth | 18.5% | 18.5% | -0.6% | 19.8% | — |
| EPS Growth | 298.0% | 298.0% | 47.7% | 24.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-10.4%
EPS terminal req.
$1.10
Spread vs growth
308.4%
5Y implied EPS CAGR
-2.8%
EPS terminal req.
$1.33
Spread vs growth
300.7%
10Y implied EPS CAGR
3.4%
EPS terminal req.
$2.14
Spread vs growth
294.6%
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
-4.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.77 → 1.53
Residual
-4.6%
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.