Communication Services / BroadcastingBSE
$94.45
-1.30 (-1.36%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.8B · quality 63.3/100
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
45/100
C
Piotroski
4/9
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
$90.7B
P/E
33.5x
↑EV/EBITDA
15.9x
↑ROE
2.3%
↓Gross Margin
40.0%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+0.0%
FCF CAGR
—
FCF margin
6.8%
FCF / Net income
2.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $80.99B · net income $2.73B · FCF $5.48B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $80.99B | $80.99B | $82.94B | $86.37B | $80.88B |
| Net Income | $2.73B | $2.73B | $6.79B | $1.41B | $478.0M |
| EBITDA | $5.36B | $5.36B | $12.37B | $7.70B | $8.80B |
| EPS | — | — | 7.08 | 1.47 | 0.50 |
| Gross Margin | 40.0% | 40.0% | 45.5% | 41.7% | 44.7% |
| Operating Margin | 1.6% | 1.6% | 11.1% | 6.9% | 9.7% |
| Net Margin | 3.4% | 3.4% | 8.2% | 1.6% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 |
| Current Ratio | 5.59 | 5.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.48B | $5.48B | $10.69B | $5.84B | $-1.39B |
| Returns | |||||
| ROE | 2.3% | 2.3% | 5.9% | 1.3% | 0.4% |
| Valuation | |||||
| P/E | 33.49 | 33.49 | 14.77 | 103.61 | 425.10 |
| EV/EBITDA | 15.94 | 15.94 | 7.79 | 17.85 | 22.71 |
| P/B | 0.77 | 0.77 | 0.87 | 1.35 | 1.90 |
| Growth & Yield | |||||
| Revenue Growth | -2.4% | -2.4% | -4.0% | 6.8% | — |
| EPS Growth | — | — | 381.6% | 194.0% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.4%
Start / end P/E
n/dx → n/dx
EPS bridge
7.08 → n/d
Residual
-26.0%
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.