Communication Services / EntertainmentNSE
$667.85
+12.65 (+1.93%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.9B · quality 74.7/100
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
61/100
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
$85.4B
P/E
39.4x
↑EV/EBITDA
29.0x
↑ROE
83.4%
↑Gross Margin
88.2%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+26.2%
FCF CAGR
+33.4%
FCF margin
50.8%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.76B · net income $2.17B · FCF $1.91B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.76B | $3.76B | $3.11B | $2.42B | $1.87B |
| Net Income | $2.17B | $2.17B | $1.67B | $1.27B | $765.2M |
| EBITDA | $2.95B | $2.95B | $2.26B | $1.73B | $1.07B |
| EPS | — | — | 13.02 | 9.90 | 5.91 |
| Gross Margin | 88.2% | 88.2% | 81.6% | 80.4% | 97.9% |
| Operating Margin | 72.8% | 72.8% | 65.8% | 66.6% | 80.6% |
| Net Margin | 57.7% | 57.7% | 53.6% | 52.6% | 41.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Current Ratio | 3.12 | 3.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.91B | $1.91B | $1.19B | $2.30B | $803.7M |
| Returns | |||||
| ROE | 83.4% | 83.4% | 79.5% | 70.8% | 56.2% |
| Valuation | |||||
| P/E | 39.35 | 39.35 | 50.14 | 47.52 | 26.77 |
| EV/EBITDA | 28.97 | 28.97 | 36.84 | 34.70 | 19.04 |
| P/B | 32.84 | 32.84 | 39.85 | 33.66 | 15.05 |
| Growth & Yield | |||||
| Revenue Growth | 20.9% | 20.9% | 28.6% | 29.3% | — |
| EPS Growth | — | — | 31.5% | 67.5% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+5.6%
Start / end P/E
n/dx → n/dx
EPS bridge
13.02 → n/d
Residual
+3.1%
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.