Loading…
StockAnalyzerLoading…
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Revenue | 2,670,039 | 2,971,068 | 3,645,206 | 4,221,805 |
| Net income | 555,527 | 678,993 | 885,433 | 1,248,632 |
| Gross margin | — | — | — | — |
| Operating margin | — | — | — | — |
| Net margin | 20.8% | 22.9% | 24.3% | 29.6% |
| EPS | 43.84 | 53.58 | 70.04 | 100.58 |
| Free cash flow | 8,684,070 | 1,627,967 | -4,165,745 | -5,157,484 |
| Net debt | — | — | — | — |
| P/E | — | — | — | — |
A what-if tool for a 5–10 year investor, not an answer: change the assumptions and see what they do.
DCF on free cash flow does not apply to banks and insurers: debt and loans are their raw material. Look at P/B, ROE and loan quality.