Technology / Software - ApplicationBSE
$85.58
-0.71 (-0.81%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $213.9M · quality 77.0/100
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
46/100
C
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
$9.6B
P/E
48.1x
↑EV/EBITDA
24.5x
↑ROE
10.6%
↑Gross Margin
63.5%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+31.4%
FCF CAGR
+47.2%
FCF margin
22.0%
FCF / Net income
2.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.04B · net income $204.6M · FCF $448.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.04B | $2.04B | $1.35B | $1.04B | $900.6M |
| Net Income | $204.6M | $204.6M | $176.8M | $131.2M | $64.8M |
| EBITDA | $395.1M | $395.1M | $318.8M | $202.7M | $94.4M |
| EPS | — | — | 1.58 | 1.30 | 0.64 |
| Gross Margin | 63.5% | 63.5% | 50.1% | 35.8% | 23.8% |
| Operating Margin | 12.5% | 12.5% | 14.3% | 11.6% | 6.6% |
| Net Margin | 10.0% | 10.0% | 13.1% | 12.7% | 7.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.11 | 0.11 | — |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $448.7M | $448.7M | $213.9M | $60.5M | $140.8M |
| Returns | |||||
| ROE | 10.6% | 10.6% | 25.2% | 19.0% | 12.5% |
| Valuation | |||||
| P/E | 48.08 | 48.08 | 78.99 | — | — |
| EV/EBITDA | 24.49 | 24.49 | 43.97 | — | — |
| P/B | 4.98 | 4.98 | 19.91 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 51.6% | 51.6% | 30.1% | 15.0% | — |
| EPS Growth | — | — | 21.5% | 102.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.8%
Start / end P/E
n/dx → n/dx
EPS bridge
1.58 → n/d
Residual
-37.8%
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.