Technology / Information Technology ServicesBSE
$429.90
+17.70 (+4.29%)
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 $-28.3M · quality 45.3/100
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
63/100
B
Piotroski
5/9
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
$5.4B
P/E
21.7x
↑EV/EBITDA
14.1x
↑ROE
17.0%
↑Gross Margin
85.9%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+26.9%
FCF CAGR
—
FCF margin
-6.9%
FCF / Net income
-0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.38B · net income $248.0M · FCF $-163.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.38B | $2.38B | $1.07B | $844.8M | $1.17B |
| Net Income | $248.0M | $248.0M | $94.1M | $39.1M | $34.7M |
| EBITDA | $406.3M | $406.3M | $163.0M | $85.8M | $141.5M |
| EPS | 19.82 | 19.82 | 7.52 | 3.13 | 2.77 |
| Gross Margin | 85.9% | 85.9% | 82.8% | 79.9% | 84.1% |
| Operating Margin | 15.1% | 15.1% | 11.3% | 8.9% | 22.2% |
| Net Margin | 10.4% | 10.4% | 8.8% | 4.6% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.16 | 0.30 | 0.22 |
| Current Ratio | 1.69 | 1.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-163.2M | $-163.2M | $67.3M | $-28.3M | $452.5M |
| Returns | |||||
| ROE | 17.0% | 17.0% | 7.7% | 3.5% | 3.2% |
| Valuation | |||||
| P/E | 21.68 | 21.68 | 26.62 | 17.60 | 13.65 |
| EV/EBITDA | 14.08 | 14.08 | 16.59 | 10.16 | 4.33 |
| P/B | 3.69 | 3.69 | 2.05 | 0.61 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | 121.9% | 121.9% | 27.0% | -27.5% | — |
| EPS Growth | 163.6% | 163.6% | 140.3% | 13.0% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
24.4%
EPS terminal req.
$38.15
Spread vs growth
139.2%
5Y implied EPS CAGR
18.4%
EPS terminal req.
$46.16
Spread vs growth
145.1%
10Y implied EPS CAGR
14.1%
EPS terminal req.
$74.34
Spread vs growth
149.4%
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
+61.0%
Start / end P/E
35.6x → 21.7x
EPS bridge
7.52 → 19.82
Residual
-63.8%
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.