Technology / Information Technology ServicesBSE
$59.38
+2.68 (+4.73%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $26.5M · quality 46.7/100
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
74/100
B
Piotroski
8/9
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
$603M
P/E
21.1x
↓EV/EBITDA
8.3x
↓ROE
14.5%
↑Gross Margin
24.6%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+24.5%
FCF CAGR
—
FCF margin
2.8%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $936.5M · net income $45.0M · FCF $26.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $936.5M | $936.5M | $784.9M | $641.4M | $485.2M |
| Net Income | $45.0M | $45.0M | $16.5M | $24.4M | $24.0M |
| EBITDA | $67.1M | $67.1M | $73.2M | $58.5M | $49.5M |
| EPS | 2.82 | 2.82 | 1.85 | 2.40 | 2.36 |
| Gross Margin | 24.6% | 24.6% | 20.6% | 28.9% | 30.4% |
| Operating Margin | 3.4% | 3.4% | 4.3% | 5.8% | 7.1% |
| Net Margin | 4.8% | 4.8% | 2.1% | 3.8% | 4.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.44 | 0.47 | 0.34 |
| Current Ratio | 1.89 | 1.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $26.5M | $26.5M | $-74.6M | $115.8M | $-5.9M |
| Returns | |||||
| ROE | 14.5% | 14.5% | 5.8% | 9.2% | 10.1% |
| Valuation | |||||
| P/E | 21.06 | 21.06 | 22.04 | 36.35 | 17.31 |
| EV/EBITDA | 8.26 | 8.26 | 5.95 | 15.26 | 9.03 |
| P/B | 1.94 | 1.94 | 1.28 | 3.35 | 1.75 |
| Growth & Yield | |||||
| Revenue Growth | 19.3% | 19.3% | 22.4% | 32.2% | — |
| EPS Growth | 52.4% | 52.4% | -23.0% | 1.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.2%
EPS terminal req.
$5.27
Spread vs growth
29.3%
5Y implied EPS CAGR
17.7%
EPS terminal req.
$6.38
Spread vs growth
34.7%
10Y implied EPS CAGR
13.8%
EPS terminal req.
$10.27
Spread vs growth
38.6%
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
+40.4%
Start / end P/E
22.9x → 21.1x
EPS bridge
1.85 → 2.82
Residual
-4.1%
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.