Financial Services / Asset ManagementNYSE
$143.93
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 66.0/100
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
29/100
D
Piotroski
2/9
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
$964M
P/E
N/A
•EV/EBITDA
N/A
•ROE
14.6%
↑Gross Margin
N/A
•Debt/Equity
0.42
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+13.2%
FCF CAGR
—
FCF margin
-8.7%
FCF / Net income
-0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $852.9M · net income $136.0M · FCF $-74.1M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $852.9M | $852.9M | $906.9M | $845.3M | $886.4M | $979.2M | $603.9M | $563.2M | $552.2M | $425.6M | $322.6M | $382.0M | $450.6M | $389.2M | $280.1M | $204.7M | $144.6M | $117.2M |
| Net Income | $136.0M | $136.0M | $152.5M | $141.5M | $106.6M | $208.1M | $80.0M | $95.6M | $75.5M | $37.0M | $48.5M | $35.1M | $97.0M | $77.1M | $37.8M | $145.4M | $9.6M | $-6.5M |
| EBITDA | $232.3M | $232.3M | $251.5M | $221.5M | $266.0M | $376.3M | $182.0M | $164.4M | $146.5M | $76.4M | $56.6M | $87.3M | $137.5M | $120.5M | $66.6M | $19.8M | $11.3M | $-4.7M |
| EPS | 19.97 | 19.97 | 16.89 | 17.71 | 15.50 | 26.01 | 10.02 | 11.74 | 8.86 | 3.96 | 6.20 | 3.92 | 10.51 | 8.92 | 4.66 | 16.34 | 0.81 | -1.76 |
| Operating Margin | 19.8% | 19.8% | 20.1% | 17.9% | 22.3% | 33.2% | 23.7% | 22.1% | 20.5% | 13.6% | 15.8% | 21.0% | 29.0% | 29.2% | 21.6% | 6.8% | 6.4% | -5.7% |
| Net Margin | 15.9% | 15.9% | 16.8% | 16.7% | 12.0% | 21.3% | 13.2% | 17.0% | 13.7% | 8.7% | 15.0% | 9.2% | 21.5% | 19.8% | 13.5% | 71.1% | 6.7% | -5.5% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.42 | 0.42 | 0.26 | 0.29 | 0.31 | 0.32 | 0.28 | — | — | — | — | — | — | — | 0.06 | 0.08 | 0.31 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-74.1M | $-74.1M | $-3.8M | $228.3M | $126.1M | $659.9M | $-227.1M | $-44.3M | $-74.3M | $-184.4M | $18.9M | $-214.1M | $-61.3M | $26.8M | $36.0M | $22.9M | — | — |
| Returns | ||||||||||||||||||
| ROE | 14.6% | 14.6% | 17.0% | 16.4% | 13.1% | 25.1% | 11.2% | 14.2% | 12.0% | 6.3% | 15.1% | 6.9% | 17.2% | 15.6% | 15.5% | 79.4% | 20.0% | -21.8% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -6.0% | -6.0% | 7.3% | -4.6% | -9.5% | 62.2% | 7.2% | 2.0% | 29.8% | 31.9% | -15.6% | -15.2% | 15.8% | 39.0% | 36.9% | 41.6% | 23.4% | — |
| EPS Growth | 18.2% | 18.2% | -4.6% | 14.3% | -40.4% | 159.6% | -14.7% | 32.5% | 123.7% | -36.1% | 58.2% | -62.7% | 17.8% | 91.4% | -71.5% | 1917.3% | 146.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.8%
EPS terminal req.
$12.77
Spread vs growth
32.1%
5Y implied EPS CAGR
-5.0%
EPS terminal req.
$15.45
Spread vs growth
23.2%
10Y implied EPS CAGR
2.2%
EPS terminal req.
$24.89
Spread vs growth
16.0%
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.
Unavailable: positive start/end prices are required.