Technology / Communication EquipmentNasdaqGS
$249.35
+5.72 (+2.35%)
FCF base 3Y
$263.34
+1.8% CAGR · yield 8.1%
FCF base 5Y
$299.86
+3.8% base · +14.2% expected
Precio de entrada
$126.76
MOS 26% · confianza 56%
FCF escenarios
modelled · normalized FCF $831.0M · quality 63.7/100
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
44/100
C
Piotroski
4/9
balance/quality
Valuation
100/100
+108.7% upside
5Y CAGR
+14.2%
100/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$11.9B
P/E
29.8x
↑EV/EBITDA
18.0x
↑ROE
11.7%
↑Gross Margin
48.1%
↑Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+10.6%
FCF CAGR
+13.4%
FCF margin
15.4%
FCF / Net income
1.98x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $5.40B · net income $419.0M · FCF $831.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $5.40B | $5.40B | $4.98B | $4.58B | $5.78B | $5.63B | $4.45B | $4.49B | $4.22B | $3.72B | $3.57B | $3.65B | $1.67B | $1.04B | $996.2M | $983.5M | $894.4M | $738.5M | $976.7M |
| Net Income | $419.0M | $419.0M | $528.0M | $296.0M | $463.0M | $837.0M | $504.0M | $544.0M | $421.0M | $17.0M | $-137.0M | $-158.0M | $32.0M | $134.0M | $122.9M | $174.6M | $101.8M | $47.1M | $-38.4M |
| EBITDA | $853.0M | $853.0M | $905.0M | $643.0M | $1.14B | $1.17B | $797.0M | $867.0M | $785.0M | $585.0M | $384.0M | $357.0M | $170.0M | $192.0M | $190.5M | $206.0M | $179.4M | $103.2M | $23.2M |
| EPS | 8.18 | 8.18 | 10.18 | 5.72 | 8.80 | 15.52 | 9.35 | 9.97 | 7.76 | 0.32 | -2.65 | -3.10 | 0.63 | 2.63 | 2.37 | 3.22 | 1.77 | 0.79 | -0.60 |
| Gross Margin | 48.1% | 48.1% | 48.4% | 46.3% | 45.4% | 46.7% | 45.0% | 46.8% | 47.0% | 45.9% | 45.9% | 45.0% | 46.6% | 48.5% | 49.4% | 49.5% | 47.0% | 43.0% | 49.1% |
| Operating Margin | 13.0% | 13.0% | 14.9% | 10.5% | 9.2% | 17.4% | 14.6% | 15.4% | 14.5% | 8.7% | 2.2% | 1.0% | 5.3% | 15.4% | 16.5% | 18.5% | 16.6% | 9.5% | -1.6% |
| Net Margin | 7.8% | 7.8% | 10.6% | 6.5% | 8.0% | 14.9% | 11.3% | 12.1% | 10.0% | 0.5% | -3.8% | -4.3% | 1.9% | 12.9% | 12.3% | 17.8% | 11.4% | 6.4% | -3.9% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.70 | 0.70 | 0.61 | 0.73 | 0.74 | 0.33 | 0.58 | 0.69 | 1.19 | 2.67 | 3.34 | 3.37 | 3.04 | 0.00 | — | — | — | — | — |
| Current Ratio | 0.96 | 0.96 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $831.0M | $831.0M | $954.0M | $-91.0M | $413.0M | $1.01B | $895.0M | $624.0M | $721.0M | $428.0M | $303.0M | $0.00 | — | $174.8M | $160.9M | $51.4M | $111.1M | $80.8M | $97.4M |
| Returns | |||||||||||||||||||
| ROE | 11.7% | 11.7% | 14.7% | 9.7% | 16.9% | 28.0% | 23.5% | 29.6% | 31.5% | 2.0% | -17.3% | -17.7% | 3.1% | 14.0% | 14.3% | 22.5% | 13.9% | 6.6% | -5.4% |
| Valuation | |||||||||||||||||||
| P/E | 29.78 | 29.78 | 23.93 | 42.59 | 27.69 | 15.70 | 26.06 | 24.44 | 31.40 | 761.34 | — | — | 386.71 | 92.63 | 102.80 | 75.66 | 137.64 | 308.39 | — |
| EV/EBITDA | 17.99 | 17.99 | 24.08 | 23.86 | 14.44 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.48 | 3.48 | 3.52 | 4.15 | 4.69 | 4.40 | 6.13 | 7.23 | 9.91 | 15.68 | 15.87 | 13.91 | 12.04 | 12.97 | 14.74 | 16.99 | 19.17 | 20.33 | 22.12 |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 8.3% | 8.3% | 8.7% | -20.7% | 2.7% | 26.5% | -0.8% | 6.3% | 13.3% | 4.1% | -2.1% | 118.4% | 61.0% | 4.2% | 1.3% | 10.0% | 21.1% | -24.4% | — |
| EPS Growth | -19.6% | -19.6% | 78.0% | -35.0% | -43.3% | 66.0% | -6.2% | 28.5% | 2325.0% | 112.1% | 14.5% | -592.1% | -76.0% | 11.0% | -26.4% | 81.9% | 124.1% | 231.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
39.3%
EPS terminal req.
$22.13
Spread vs growth
-59.0%
5Y implied EPS CAGR
26.8%
EPS terminal req.
$26.77
Spread vs growth
-46.4%
10Y implied EPS CAGR
18.1%
EPS terminal req.
$43.12
Spread vs growth
-37.7%
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
-13.9%
Start / end P/E
28.5x → 30.5x
EPS bridge
10.18 → 8.18
Residual
-1.4%
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.