Communication Services / EntertainmentBSE
$73.88
+0.98 (+1.34%)
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 22%
FCF escenarios
weak_data · normalized FCF $120.5M · quality 54.0/100
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
6/9
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
$2.9B
P/E
11.5x
↓EV/EBITDA
4.1x
↓ROE
7.7%
↑Gross Margin
50.7%
↑Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+7.9%
FCF CAGR
—
FCF margin
2.5%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.82B · net income $249.1M · FCF $120.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.82B | $4.82B | $4.22B | $4.00B | $3.84B |
| Net Income | $249.1M | $249.1M | $95.6M | $163.6M | $-132.1M |
| EBITDA | $900.9M | $900.9M | $676.8M | $777.5M | $457.5M |
| EPS | 6.42 | 6.42 | 2.47 | 4.24 | -3.47 |
| Gross Margin | 50.7% | 50.7% | 52.6% | 55.9% | 51.0% |
| Operating Margin | 7.2% | 7.2% | 5.3% | 6.9% | -2.9% |
| Net Margin | 5.2% | 5.2% | 2.3% | 4.1% | -3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.30 | 0.27 | 0.39 |
| Cash Flow | |||||
| Free Cash Flow | $120.5M | $120.5M | $35.7M | $471.4M | $-224.2M |
| Returns | |||||
| ROE | 7.7% | 7.7% | 3.2% | 5.7% | -4.9% |
| Valuation | |||||
| P/E | 11.51 | 11.51 | 26.74 | 34.38 | — |
| EV/EBITDA | 4.08 | 4.08 | 4.18 | 7.05 | 6.73 |
| P/B | 0.88 | 0.88 | 0.86 | 1.96 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | 14.1% | 14.1% | 5.6% | 4.1% | — |
| EPS Growth | 159.9% | 159.9% | -41.7% | 222.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
0.7%
EPS terminal req.
$6.56
Spread vs growth
159.2%
5Y implied EPS CAGR
4.3%
EPS terminal req.
$7.93
Spread vs growth
155.6%
10Y implied EPS CAGR
7.1%
EPS terminal req.
$12.78
Spread vs growth
152.8%
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
+8.3%
Start / end P/E
27.6x → 11.5x
EPS bridge
2.47 → 6.42
Residual
-93.3%
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.