Communication Services / Telecom ServicesWarsaw
$6.52
+0.50 (+8.31%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $52.8M · quality 66.7/100
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
67/100
B
Piotroski
7/9
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
$595M
P/E
10.5x
↓EV/EBITDA
5.2x
↓ROE
17.5%
↑Gross Margin
23.2%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.8%
FCF CAGR
+17.4%
FCF margin
8.9%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $595.9M · net income $51.7M · FCF $52.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $595.9M | $595.9M | $522.7M | $532.0M | $565.7M |
| Net Income | $51.7M | $51.7M | $6.8M | $-897000.00 | $6.4M |
| EBITDA | $82.7M | $82.7M | $28.2M | $22.9M | $29.5M |
| EPS | 0.56 | 0.56 | 0.07 | -0.02 | 0.07 |
| Gross Margin | 23.2% | 23.2% | 14.3% | 13.9% | 13.6% |
| Operating Margin | 10.5% | 10.5% | 1.6% | 2.6% | 3.8% |
| Net Margin | 8.7% | 8.7% | 1.3% | -0.2% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.15 | 0.15 | 0.16 |
| Current Ratio | 1.78 | 1.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $52.8M | $52.8M | $4.2M | $67.0M | $32.6M |
| Returns | |||||
| ROE | 17.5% | 17.5% | 2.7% | -0.4% | 2.6% |
| Valuation | |||||
| P/E | 10.52 | 10.52 | 21.29 | — | 23.64 |
| EV/EBITDA | 5.15 | 5.15 | 1.57 | 1.79 | 3.86 |
| P/B | 2.04 | 2.04 | 0.58 | 0.59 | 0.60 |
| Growth & Yield | |||||
| Revenue Growth | 14.0% | 14.0% | -1.7% | -6.0% | — |
| EPS Growth | 700.0% | 700.0% | 450.0% | -128.6% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1.1%
EPS terminal req.
$0.58
Spread vs growth
698.9%
5Y implied EPS CAGR
4.6%
EPS terminal req.
$0.70
Spread vs growth
695.4%
10Y implied EPS CAGR
7.2%
EPS terminal req.
$1.13
Spread vs growth
692.8%
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
+254.1%
Start / end P/E
26.4x → 11.6x
EPS bridge
0.07 → 0.56
Residual
-391.6%
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.