Accede al análisis completo con tu suscripción
Últimos 20 reportes · 10-K · 10-K/A · 10-Q · 8-K · Fuente: SEC EDGAR
Accede al análisis completo con tu suscripción
SEC CIK: 0000892450
Consenso de Analistas
Precio Objetivo — 12 meses
$20.00
Mínimo
+6.5%
$20.89
Mediana
+11.2%
$21.94
Promedio
+16.8%
$26.00
Máximo
+38.4%
| Métrica | LTM dic 25 | 2025 | 2024 | 2023 | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| INGRESOS | ||||||||||||
| Ingresos Totales | 21.313B | 21.313B | 19.900B | 19.830B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Costes y Gastos Totales | 19.406B | 19.406B | 19.417B | 18.753B | 🔒 | |||||||
Cifras en miles de millones (B) · Fuente: SEC/EDGAR
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Depreciación & Amort. | 2.927B | 2.927B | 2.925B | 2.874B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Operating Income | 1.908B | 1.908B | 482.840M | 1.078B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Operating Margin | 8.9% | 8.9% | 2.4% | 5.4% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EBITDA Y APALANCAMIENTO (telecom) | ||||||||||||
| EBITDA (reportado) | 4.835B | 4.835B | 3.408B | 3.952B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EBITDA − Capex | 2.122B | 2.122B | 1.213B | 1.166B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Margen EBITDA | 22.7% | 22.7% | 17.1% | 19.9% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Net Debt / EBITDA | 1.10x | 1.10x | 1.44x | 1.35x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EBITDA / Intereses | 8.30x | 8.30x | 4.54x | 9.21x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Coste medio de la deuda | 6.3% | 6.3% | 8.6% | 5.0% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| INTENSIDAD DE CAPITAL | ||||||||||||
| Cash Flow Operativo (CFO) | 3.728B | 3.728B | 3.821B | 4.152B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Capex | 2.713B | 2.713B | 2.195B | 2.786B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Capex / Ingresos | 12.7% | 12.7% | 11.0% | 14.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Free Cash Flow (FCF) | 1.015B | 1.015B | 1.627B | 1.366B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FCF Margin | 4.8% | 4.8% | 8.2% | 6.9% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FCF por acción | 4.21 | 4.21 | 6.62 | 5.54 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| RETORNO AL ACCIONISTA | ||||||||||||
| Dividendos pagados | 435.879M | 435.879M | 658.074M | 397.422M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Payout sobre FCF | 43.0% | 43.0% | 40.5% | 29.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Payout sobre Beneficio | 33.6% | 33.6% | 189.7% | 53.0% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Recompras de acciones | 188.592M | 188.592M | 20.443M | 226.494M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Retorno total (div+recompras) | 624.472M | 624.472M | 678.518M | 623.916M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Retorno total / FCF | 61.5% | 61.5% | 41.7% | 45.7% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| STOCK-BASED COMPENSATION | ||||||||||||
| Stock-Based Compensation | 5.370M | 5.370M | 5.361M | 6.618M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| SBC / Revenue | 0.0% | 0.0% | 0.0% | 0.0% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| RESULTADO NETO | ||||||||||||
| Pretax Income | 1.812B | 1.812B | 431.133M | 982.657M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Interest Expense | 582.220M | 582.220M | 750.433M | 428.996M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Tax Expense | 435.133M | 435.133M | 124.354M | 249.272M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Beneficio Neto (atribuible) | 1.297B | 1.297B | 346.905M | 749.334M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Beneficio Neto (incl. NCI) | 1.376B | 1.376B | 306.779M | 733.385M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Margen Neto | 6.1% | 6.1% | 1.7% | 3.8% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ESPECTRO / FRANQUICIAS (activo indefinido) | ||||||||||||
| Deferred Revenue | 180.851M | 180.851M | 206.184M | 210.280M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Inventario Neto | 380.828M | 380.828M | 795.612M | 745.582M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| LIQUIDEZ | ||||||||||||
| Cash & Equivalentes | 2.646B | 2.646B | 2.804B | 2.172B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Short-term Investments | 1.227B | 1.227B | 1.014B | 1.086B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Total Liquid Assets | 3.873B | 3.873B | 3.818B | 3.259B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| BALANCE — ACTIVOS | ||||||||||||
| PP&E Neto | 10.756B | 10.756B | 11.184B | 11.219B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Goodwill | 157.734M | 157.734M | 206.531M | 368.455M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Intangibles (finite) | 1.017B | 1.017B | 1.199B | 1.543B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Activo Total | 32.476B | 32.476B | 31.686B | 32.281B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Pasivo Total | 17.828B | 17.828B | 18.131B | 18.293B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| CAPITAL Y DEUDA | ||||||||||||
| Deuda Total | 9.210B | 9.210B | 8.736B | 8.598B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Arrendamientos | 1.074B | 1.074B | 799.219M | 890.088M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Net Debt | 5.337B | 5.337B | 4.918B | 5.340B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Patrimonio (atribuible) | 13.288B | 13.288B | 12.207B | 12.621B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Patrimonio (incl. NCI) | 14.647B | 14.647B | 13.554B | 13.988B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Interés minoritario | 1.360B | 1.360B | 1.347B | 1.367B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Acciones en Circulación | 241.095M | 241.095M | 245.833M | 246.413M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ADR IFRS — POR ACCIÓN ORDINARIA | ||||||||||||
| EPS diluido (acción ordinaria) | 5.33 | 5.33 | 1.41 | 3.00 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| RATIOS | ||||||||||||
| Margen EBITDA | 22.7% | 22.7% | 17.1% | 19.9% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Net Debt / EBITDA | 1.10x | 1.10x | 1.44x | 1.35x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Net Debt / (EBITDA − Capex) | 2.52x | 2.52x | 4.05x | 4.58x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Capex / Ingresos | 12.7% | 12.7% | 11.0% | 14.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FCF Margin | 4.8% | 4.8% | 8.2% | 6.9% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Payout sobre FCF | 43.0% | 43.0% | 40.5% | 29.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Operating Margin | 8.9% | 8.9% | 2.4% | 5.4% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ROIC (NOPAT / capital invertido) | 7.3% | 7.3% | 1.9% | 4.2% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ROE (avg equity) | 10.2% | 10.2% | 2.8% | 6.0% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ROA (avg activos) | 4.0% | 4.0% | 1.1% | 2.4% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Effective Tax Rate | 24.0% | 24.0% | 28.8% | 25.4% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Debt / Equity Ratio | 0.69x | 0.69x | 0.72x | 0.68x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
Precio actual · USD
$18.77
P/E LTM
—
Margen EBITDA
22.7%
Net Debt / EBITDA
1.10x
Net Debt / (EBITDA − Capex)
2.52x
Capex / Ingresos
12.7%
FCF Margin
4.8%
Payout sobre FCF
43.0%
Operating Margin
8.9%