Utilities / Utilities - Regulated ElectricBuenos Aires
$4095.00
+95.00 (+2.38%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $116.2B · quality 58.7/100
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
77/100
B
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
$1.82T
P/E
8.4x
↓EV/EBITDA
5.0x
↓ROE
22.5%
↑Gross Margin
55.1%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+80.0%
FCF CAGR
+294.8%
FCF margin
22.1%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $573.14B · net income $194.43B · FCF $126.52B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $573.14B | $573.14B | $447.36B | $284.08B | $98.24B |
| Net Income | $194.43B | $194.43B | $92.40B | $14.32B | $5.32B |
| EBITDA | $346.51B | $346.51B | $190.15B | $63.71B | $27.32B |
| EPS | 437.24 | 437.24 | 207.80 | 32.21 | 11.97 |
| Gross Margin | 55.1% | 55.1% | 39.4% | 21.8% | 15.0% |
| Operating Margin | 48.5% | 48.5% | 30.5% | 10.5% | 5.6% |
| Net Margin | 33.9% | 33.9% | 20.7% | 5.0% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $126.52B | $126.52B | $116.16B | $7.98B | $2.06B |
| Returns | |||||
| ROE | 22.5% | 22.5% | 11.3% | 2.6% | 2.2% |
| Valuation | |||||
| P/E | 8.36 | 8.36 | 13.62 | 36.79 | 16.70 |
| EV/EBITDA | 5.04 | 5.04 | 5.93 | 7.83 | 2.76 |
| P/B | 2.11 | 2.11 | 1.54 | 0.96 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | 28.1% | 28.1% | 57.5% | 189.2% | — |
| EPS Growth | 110.4% | 110.4% | 545.1% | 169.0% | — |
| Dividend Yield | 7.4% | 7.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.0%
EPS terminal req.
$363.36
Spread vs growth
116.4%
5Y implied EPS CAGR
0.1%
EPS terminal req.
$439.67
Spread vs growth
110.3%
10Y implied EPS CAGR
4.9%
EPS terminal req.
$708.09
Spread vs growth
105.5%
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
+69.9%
Start / end P/E
12.1x → 9.4x
EPS bridge
207.80 → 437.24
Residual
-25.1%
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.