Communication Services / BroadcastingShenzhen
$4.30
-0.13 (-2.93%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-91.1M · quality 51.0/100
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
3/100
F
Piotroski
3/9
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
$4.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.1%
↓Gross Margin
-8.4%
↓Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.3%
FCF CAGR
—
FCF margin
-5.8%
FCF / Net income
0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.52B · net income $-1.09B · FCF $-87.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.52B | $1.52B | $1.59B | $1.97B | $2.18B |
| Net Income | $-1.09B | $-1.09B | $-794.6M | $-651.7M | $-595.3M |
| EBITDA | $-418.7M | $-418.7M | $-149.2M | $-721893.82 | $54.3M |
| EPS | -0.96 | -0.96 | -0.70 | -0.57 | -0.55 |
| Gross Margin | -8.4% | -8.4% | -5.9% | 3.7% | 7.9% |
| Operating Margin | -40.7% | -40.7% | -37.6% | -26.1% | -21.5% |
| Net Margin | -72.1% | -72.1% | -50.0% | -33.1% | -27.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.06 | 1.06 | 0.75 | 0.68 | 0.54 |
| Current Ratio | 0.40 | 0.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-87.7M | $-87.7M | $-91.1M | $-685.5M | $-482.4M |
| Returns | |||||
| ROE | -33.1% | -33.1% | -18.1% | -12.4% | -10.1% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 178.39 |
| P/B | 1.48 | 1.48 | 0.95 | 1.02 | 1.21 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | -19.2% | -9.5% | — |
| EPS Growth | -37.1% | -37.1% | -22.8% | -3.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.70 → -0.96
Residual
-17.0%
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.