Communication Services / Telecom ServicesHKSE
$1.14
+0.01 (+0.88%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $647.0M · quality 73.3/100
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
40/100
C
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
$5.5B
P/E
N/A
•EV/EBITDA
3.2x
↓ROE
-0.3%
↓Gross Margin
37.4%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
+15.9%
FCF margin
14.2%
FCF / Net income
-30.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.45B · net income $-25.0M · FCF $771.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.45B | $5.45B | $4.64B | $4.90B | $4.88B |
| Net Income | $-25.0M | $-25.0M | $6.0M | $-52.0M | $-158.0M |
| EBITDA | $1.65B | $1.65B | $1.68B | $1.58B | $1.42B |
| EPS | — | — | 0.00 | -0.01 | -0.03 |
| Gross Margin | 37.4% | 37.4% | 43.2% | 40.5% | 38.0% |
| Operating Margin | 0.2% | 0.2% | 0.1% | -1.7% | -3.6% |
| Net Margin | -0.5% | -0.5% | 0.1% | -1.1% | -3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 |
| Current Ratio | 2.47 | 2.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $771.0M | $771.0M | $647.0M | $646.0M | $495.0M |
| Returns | |||||
| ROE | -0.3% | -0.3% | 0.1% | -0.5% | -1.5% |
| Valuation | |||||
| P/E | — | — | 766.67 | — | — |
| EV/EBITDA | 3.22 | 3.22 | 1.03 | 2.48 | 2.40 |
| P/B | 0.60 | 0.60 | 0.47 | 0.54 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | 17.3% | 17.3% | -5.2% | 0.3% | — |
| EPS Growth | — | — | 111.1% | 67.1% | — |
| Dividend Yield | 6.6% | 6.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+26.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+20.0%
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.