Unknown / UnknownFrankfurt
$103.49
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $15.9B · quality 41.7/100
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
18/100
F
Piotroski
5/9
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
$0
P/E
N/A
•EV/EBITDA
N/A
•ROE
7.5%
↑Gross Margin
N/A
•Debt/Equity
3.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.8%
FCF CAGR
+4.0%
FCF margin
131.5%
FCF / Net income
5.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.93B · net income $4.66B · FCF $27.53B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.93B | $20.93B | $19.04B | $18.27B | $18.19B |
| Net Income | $4.66B | $4.66B | $3.75B | $3.56B | $4.38B |
| EPS | — | — | 1.26 | 1.18 | 1.56 |
| Net Margin | 22.3% | 22.3% | 19.7% | 19.5% | 24.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.03 | 3.03 | 2.63 | 2.48 | 2.66 |
| Cash Flow | |||||
| Free Cash Flow | $27.53B | $27.53B | $1.48B | $15.93B | $24.44B |
| Returns | |||||
| ROE | 7.5% | 7.5% | 6.3% | 5.9% | 7.4% |
| Valuation | |||||
| P/E | — | — | 83.01 | 83.62 | 59.08 |
| P/B | — | — | 4.14 | 3.80 | 3.66 |
| Growth & Yield | |||||
| Revenue Growth | 9.9% | 9.9% | 4.2% | 0.4% | — |
| EPS Growth | — | — | 7.4% | -24.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.26 → n/d
Residual
-0.6%
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.