Communication Services / Internet Content & InformationVienna
$19.33
+0.00 (+0.00%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $279.4M · quality 83.3/100
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
60/100
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
$1.1B
P/E
10.3x
↓EV/EBITDA
4.4x
↓ROE
20.5%
↑Gross Margin
90.3%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
+26.4%
FCF margin
22.1%
FCF / Net income
2.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $145.6M · FCF $323.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.46B | $1.46B | $1.41B | $1.34B | $1.19B |
| Net Income | $145.6M | $145.6M | $132.8M | $99.2M | $36.3M |
| EBITDA | $245.0M | $245.0M | $206.5M | $149.3M | $136.0M |
| EPS | 2.24 | 2.24 | 1.88 | 1.35 | 0.50 |
| Gross Margin | 90.3% | 90.3% | 91.2% | 91.5% | 91.1% |
| Operating Margin | 12.6% | 12.6% | 10.7% | 5.9% | 4.9% |
| Net Margin | 9.9% | 9.9% | 9.4% | 7.4% | 3.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.06 | 0.12 | 0.18 |
| Current Ratio | 1.74 | 1.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $323.7M | $323.7M | $248.5M | $279.4M | $160.3M |
| Returns | |||||
| ROE | 20.5% | 20.5% | 17.9% | 13.2% | 5.1% |
| Valuation | |||||
| P/E | 10.28 | 10.28 | 20.32 | 30.96 | 54.40 |
| EV/EBITDA | 4.35 | 4.35 | 12.22 | 19.09 | 13.36 |
| P/B | 1.77 | 1.77 | 3.63 | 4.10 | 2.81 |
| Growth & Yield | |||||
| Revenue Growth | 3.7% | 3.7% | 5.6% | 12.0% | — |
| EPS Growth | 19.1% | 19.1% | 39.3% | 170.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-8.5%
EPS terminal req.
$1.72
Spread vs growth
27.7%
5Y implied EPS CAGR
-1.5%
EPS terminal req.
$2.08
Spread vs growth
20.7%
10Y implied EPS CAGR
4.1%
EPS terminal req.
$3.34
Spread vs growth
15.1%
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
-41.8%
Start / end P/E
17.7x → 8.6x
EPS bridge
1.88 → 2.24
Residual
-9.8%
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.