Consumer Defensive / Education & Training ServicesSão Paulo
$13.00
-0.17 (-1.29%)
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 $121.6M · quality 64.7/100
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
50/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.1B
P/E
1.7x
↓EV/EBITDA
5.0x
↓ROE
12.6%
↑Gross Margin
65.6%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+7.3%
FCF CAGR
+42.4%
FCF margin
10.9%
FCF / Net income
0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.26B · net income $369.9M · FCF $246.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.26B | $2.26B | $2.14B | $1.96B |
| Net Income | $369.9M | $369.9M | $288.8M | $122.7M |
| EBITDA | $884.8M | $884.8M | $666.8M | $686.3M |
| EPS | — | — | 2.16 | 0.91 |
| Gross Margin | 65.6% | 65.6% | 65.1% | 65.9% |
| Operating Margin | 36.1% | 36.1% | 34.3% | 35.0% |
| Net Margin | 16.4% | 16.4% | 13.5% | 6.3% |
| Balance Sheet | ||||
| Debt/Equity | 0.93 | 0.93 | 1.05 | 1.12 |
| Current Ratio | 2.13 | 2.13 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $246.6M | $246.6M | $120.8M | $121.6M |
| Returns | ||||
| ROE | 12.6% | 12.6% | 11.3% | 5.5% |
| Valuation | ||||
| P/E | 1.69 | 1.69 | 2.81 | — |
| EV/EBITDA | 4.95 | 4.95 | 5.20 | — |
| P/B | 0.59 | 0.59 | 0.32 | — |
| Growth & Yield | ||||
| Revenue Growth | 5.5% | 5.5% | 9.1% | — |
| EPS Growth | — | — | 136.3% | — |
| Dividend Yield | 0.2% | 0.2% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+39.8%
Start / end P/E
n/dx → n/dx
EPS bridge
2.16 → n/d
Residual
+39.6%
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.