Communication Services / Telecom ServicesKSE
$311.00
-33.00 (-9.59%)
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 14%
FCF escenarios
weak_data · normalized FCF $1.4B · quality 26.7/100
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
10/100
F
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
$45.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-274.0%
↓Gross Margin
42.8%
↓Debt/Equity
1.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
—
FCF margin
3.7%
FCF / Net income
-0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $105.56B · net income $-41.56B · FCF $3.92B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $105.56B | $105.56B | $100.53B | $99.81B | $76.68B |
| Net Income | $-41.56B | $-41.56B | $2.98B | $-30.18B | $-7.23B |
| EBITDA | $-38.53B | $-38.53B | $7.41B | $-26.87B | $-4.72B |
| EPS | -341.00 | -341.00 | 25.00 | -266.72 | -66.00 |
| Gross Margin | 42.8% | 42.8% | 36.1% | 46.6% | 44.6% |
| Operating Margin | 3.9% | 3.9% | -3.8% | 0.4% | -1.8% |
| Net Margin | -39.4% | -39.4% | 3.0% | -30.2% | -9.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.49 | 1.49 | 0.43 | 0.45 | 0.34 |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.92B | $3.92B | $-6.84B | $1.39B | $-2.92B |
| Returns | |||||
| ROE | -274.0% | -274.0% | 6.3% | -78.6% | -11.5% |
| Valuation | |||||
| P/E | — | — | 60.24 | — | — |
| EV/EBITDA | — | — | 25.54 | — | — |
| P/B | 2.50 | 2.50 | 3.79 | 3.72 | 2.47 |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | 0.7% | 30.2% | — |
| EPS Growth | -1464.0% | -1464.0% | 109.4% | -304.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-77.5%
Start / end P/E
n/dx → n/dx
EPS bridge
25.00 → -341.00
Residual
-77.5%
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.