Communication Services / Telecom ServicesKuwait
$587.00
-11.00 (-1.84%)
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 $253.6M · quality 68.3/100
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
58/100
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
$2.5B
P/E
9.8x
↓EV/EBITDA
3159.7x
↑ROE
19.6%
↑Gross Margin
65.0%
↑Debt/Equity
1.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.7%
FCF CAGR
+14.7%
FCF margin
15.3%
FCF / Net income
1.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.28B · net income $238.5M · FCF $348.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.28B | $2.28B | $2.00B | $1.91B | $1.73B |
| Net Income | $238.5M | $238.5M | $117.3M | $215.5M | $196.0M |
| EBITDA | $804.4M | $804.4M | $706.8M | $801.6M | $650.5M |
| EPS | 0.06 | 0.06 | 0.03 | 0.05 | 0.04 |
| Gross Margin | 65.0% | 65.0% | 67.4% | 67.7% | 67.3% |
| Operating Margin | 18.9% | 18.9% | 14.9% | 19.5% | 19.5% |
| Net Margin | 10.4% | 10.4% | 5.9% | 11.3% | 11.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.76 | 1.76 | 1.39 | 1.20 | 1.20 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $348.4M | $348.4M | $245.1M | $253.6M | $230.6M |
| Returns | |||||
| ROE | 19.6% | 19.6% | 9.6% | 17.3% | 15.9% |
| Valuation | |||||
| P/E | 9.78 | 9.78 | 17304.86 | 10140.00 | 12244.44 |
| EV/EBITDA | 3159.72 | 3159.72 | 2879.64 | 2738.27 | 3667.04 |
| P/B | 2091.05 | 2091.05 | 1656.83 | 1762.99 | 1938.62 |
| Growth & Yield | |||||
| Revenue Growth | 14.3% | 14.3% | 4.7% | 10.5% | — |
| EPS Growth | 102.5% | 102.5% | -45.7% | 11.1% | — |
| Dividend Yield | 10.0% | 10.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
882.0%
EPS terminal req.
$52.09
Spread vs growth
-779.5%
5Y implied EPS CAGR
309.1%
EPS terminal req.
$63.02
Spread vs growth
-206.6%
10Y implied EPS CAGR
112.1%
EPS terminal req.
$101.50
Spread vs growth
-9.6%
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
+32.3%
Start / end P/E
17673.0x → 10672.7x
EPS bridge
0.03 → 0.06
Residual
-40.6%
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.