Loading…
StockAnalyzerLoading…
| 2023 | 2024 | 2025 | 2025 | 2025 | 2026 | |
|---|---|---|---|---|---|---|
| Revenue | 3,719,458 | 4,433,371 | 5,066,265 | — | — | 5,791,568 |
| Net income | 805,842 | 962,946 | 1,177,996 | — | — | 1,582,973 |
| Gross margin | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — |
| Net margin | 21.7% | 21.7% | 23.3% | — | — | 27.3% |
| EPS | — | — | 180.89 | 182.75 | 215.24 | 247.13 |
| Free cash flow | -6,194,314 | 250,981 | 4,481,499 | — | — | -10,760,659 |
| 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.