Technology / SolarBSE
$422.65
+12.50 (+3.05%)
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 23%
FCF escenarios
weak_data · normalized FCF $534.9M · quality 67.7/100
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
56/100
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
$17.6B
P/E
7.1x
↓EV/EBITDA
6.5x
↓ROE
85.9%
↑Gross Margin
42.7%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
7.9%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.80B · net income $2.47B · FCF $534.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.80B | $6.80B | $3.24B | — | — |
| Net Income | $2.47B | $2.47B | $547.8M | $-154.4M | $10.81B |
| EBITDA | $2.72B | $2.72B | $958.8M | $-38.6M | $10.87B |
| EPS | — | — | 13.17 | -3.71 | 178.36 |
| Gross Margin | 42.7% | 42.7% | 33.0% | — | — |
| Operating Margin | 34.4% | 34.4% | 20.9% | — | — |
| Net Margin | 36.3% | 36.3% | 16.9% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 1.24 | -7.08 | 58.60 |
| Current Ratio | 6.70 | 6.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $534.9M | $534.9M | $644.8M | $-417.3M | $-181.1M |
| Returns | |||||
| ROE | 85.9% | 85.9% | 135.5% | 107.5% | 100489.9% |
| Valuation | |||||
| P/E | 7.13 | 7.13 | 24.37 | — | 1.80 |
| EV/EBITDA | 6.47 | 6.47 | 14.31 | — | 1.29 |
| P/B | 6.13 | 6.13 | 33.04 | — | 1241.27 |
| Growth & Yield | |||||
| Revenue Growth | 109.9% | 109.9% | — | — | — |
| EPS Growth | — | — | 455.0% | -102.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+31.7%
Start / end P/E
n/dx → n/dx
EPS bridge
13.17 → n/d
Residual
+31.7%
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.