Communication Services / Telecom ServicesNasdaqGS
$187.30
-0.23 (-0.12%)
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 24%
FCF escenarios
weak_data · normalized FCF $10.0B · quality 37.3/100
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
30/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$202.7B
P/E
19.9x
↑EV/EBITDA
10.4x
↑ROE
18.6%
↑Gross Margin
62.9%
↑Debt/Equity
2.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+22.6%
FCF CAGR
—
FCF margin
17.5%
FCF / Net income
1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $88.31B · net income $10.99B · FCF $15.43B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $88.31B | $88.31B | $81.40B | $78.56B | $79.57B | $80.12B | $68.40B | $45.00B | $43.31B | $40.60B | $37.49B | $32.47B | $29.56B | $24.42B | $5.10B | $4.85B | $4.07B | $3.48B | $2.75B |
| Net Income | $10.99B | $10.99B | $11.34B | $8.32B | $2.59B | $3.02B | $3.06B | $3.47B | $2.89B | $4.54B | $1.46B | $733.0M | $247.0M | $35.0M | $-7.34B | $-4.72B | $193.4M | $176.8M | $149.4M |
| EBITDA | $31.56B | $31.56B | $31.04B | $27.15B | $20.16B | $23.27B | $20.79B | $12.34B | $11.79B | $10.87B | $10.29B | $7.17B | $5.83B | $4.62B | $-3.21B | $-1.30B | $1.17B | $913.1M | $723.1M |
| EPS | 9.72 | 9.72 | 9.66 | 6.93 | 2.06 | 2.41 | 2.65 | 4.02 | 3.36 | 5.20 | 1.69 | 0.82 | 0.30 | 0.05 | -13.70 | -8.81 | 1.08 | 0.98 | 0.84 |
| Gross Margin | 62.9% | 62.9% | 63.6% | 61.6% | 54.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 21.0% | 21.0% | 22.1% | 18.1% | 10.2% | 8.6% | 9.7% | 12.7% | 12.3% | 12.0% | 10.8% | 7.6% | 4.8% | 4.1% | -125.4% | -88.3% | 17.7% | 15.4% | 17.0% |
| Net Margin | 12.4% | 12.4% | 13.9% | 10.6% | 3.3% | 3.8% | 4.5% | 7.7% | 6.7% | 11.2% | 3.9% | 2.3% | 0.8% | 0.1% | -143.8% | -97.3% | 4.8% | 5.1% | 5.4% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 2.07 | 2.07 | 1.85 | 1.75 | 1.60 | 0.97 | 0.95 | 0.38 | 0.49 | 0.54 | 1.20 | 1.24 | 1.04 | 1.01 | 0.00 | 0.28 | — | — | — |
| Current Ratio | 1.09 | 1.09 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $15.43B | $15.43B | $9.98B | $7.75B | $-520.0M | $1.59B | $-2.39B | $433.0M | $-1.64B | $-1.41B | $-1.92B | $690.0M | $-171.0M | $-480.0M | $961.0M | $2.25B | $204.1M | $67.7M | $-507.1M |
| Returns | |||||||||||||||||||
| ROE | 18.6% | 18.6% | 18.4% | 12.9% | 3.7% | 4.4% | 4.7% | 12.0% | 11.7% | 20.1% | 8.0% | 4.4% | 1.6% | 0.2% | -120.0% | -29.9% | 0.9% | 7.7% | 7.3% |
| Valuation | |||||||||||||||||||
| P/E | 19.90 | 19.90 | 22.68 | 23.57 | 72.12 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.41 | 10.41 | 11.78 | 11.20 | 14.57 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.58 | 3.58 | 4.16 | 3.03 | 2.68 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 8.5% | 8.5% | 3.6% | -1.3% | — | 17.1% | 52.0% | 3.9% | 6.7% | 8.3% | 15.5% | 9.8% | 21.1% | 378.7% | 5.2% | 19.1% | 16.9% | 26.5% | — |
| EPS Growth | 0.6% | 0.6% | 39.4% | 236.4% | — | -9.1% | -34.1% | 19.6% | -35.4% | 207.7% | 106.1% | 173.3% | 500.0% | 100.4% | -55.5% | -915.7% | 10.2% | 16.7% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.6%
EPS terminal req.
$16.62
Spread vs growth
-19.0%
5Y implied EPS CAGR
15.7%
EPS terminal req.
$20.11
Spread vs growth
-15.0%
10Y implied EPS CAGR
12.8%
EPS terminal req.
$32.39
Spread vs growth
-12.2%
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
-20.5%
Start / end P/E
25.1x → 19.3x
EPS bridge
9.66 → 9.72
Residual
-0.1%
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.