Communication Services / BroadcastingNSE
$113.00
-1.08 (-0.95%)
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 $-38.6M · 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
34/100
D
Piotroski
4/9
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
$6.7B
P/E
33.7x
↑EV/EBITDA
10.7x
↑ROE
1.6%
↓Gross Margin
86.9%
↑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
-2.0%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
-0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.09B · net income $143.5M · FCF $-80.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.09B | $8.09B | $9.93B | $9.19B | $8.60B |
| Net Income | $143.5M | $143.5M | $745.3M | $563.8M | $882.4M |
| EBITDA | $624.3M | $624.3M | $1.45B | $1.34B | $1.65B |
| EPS | 2.40 | 2.40 | 12.49 | 9.45 | 14.79 |
| Gross Margin | 86.9% | 86.9% | 84.6% | 88.2% | 87.5% |
| Operating Margin | 0.1% | 0.1% | 6.8% | 6.7% | 10.8% |
| Net Margin | 1.8% | 1.8% | 7.5% | 6.1% | 10.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 |
| Current Ratio | 2.89 | 2.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-80.4M | $-80.4M | $1.05B | $-38.6M | $87.7M |
| Returns | |||||
| ROE | 1.6% | 1.6% | 8.4% | 6.5% | 10.7% |
| Valuation | |||||
| P/E | 33.73 | 33.73 | 12.75 | 24.41 | 13.28 |
| EV/EBITDA | 10.68 | 10.68 | 6.52 | 10.23 | 7.25 |
| P/B | 0.76 | 0.76 | 1.07 | 1.59 | 1.41 |
| Growth & Yield | |||||
| Revenue Growth | -18.6% | -18.6% | 8.0% | 6.9% | — |
| EPS Growth | -80.8% | -80.8% | 32.2% | -36.1% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
61.1%
EPS terminal req.
$10.03
Spread vs growth
-141.8%
5Y implied EPS CAGR
38.3%
EPS terminal req.
$12.13
Spread vs growth
-119.1%
10Y implied EPS CAGR
23.3%
EPS terminal req.
$19.54
Spread vs growth
-104.1%
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
-30.8%
Start / end P/E
13.6x → 47.1x
EPS bridge
12.49 → 2.40
Residual
-199.1%
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.