Communication Services / BroadcastingHKSE
$2.61
+0.03 (+1.16%)
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 17%
FCF escenarios
weak_data · normalized FCF $186.9M · quality 39.3/100
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
30/100
D
Piotroski
6/9
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
$0
P/E
20.1x
↑EV/EBITDA
7.1x
↓ROE
2.5%
↓Gross Margin
42.9%
↓Debt/Equity
0.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.8%
FCF CAGR
—
FCF margin
6.9%
FCF / Net income
3.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.19B · net income $59.3M · FCF $219.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.19B | $3.19B | $3.26B | $3.32B | $3.59B |
| Net Income | $59.3M | $59.3M | $-491.0M | $-762.8M | $-807.1M |
| EBITDA | $361.3M | $361.3M | $-99.5M | $-298.4M | $-454.0M |
| EPS | — | — | -1.09 | -1.74 | -1.84 |
| Gross Margin | 42.9% | 42.9% | 40.8% | 30.8% | 28.1% |
| Operating Margin | 3.8% | 3.8% | -0.5% | -15.6% | -19.9% |
| Net Margin | 1.9% | 1.9% | -15.1% | -23.0% | -22.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.91 | 0.91 | 0.96 | 0.85 | 0.65 |
| Current Ratio | 1.81 | 1.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $219.6M | $219.6M | $186.9M | $-293.6M | $-477.9M |
| Returns | |||||
| ROE | 2.5% | 2.5% | -21.7% | -27.7% | -23.1% |
| Valuation | |||||
| P/E | 20.08 | 20.08 | — | — | — |
| EV/EBITDA | 7.07 | 7.07 | — | — | — |
| P/B | 0.52 | 0.52 | 0.59 | 0.50 | 0.47 |
| Growth & Yield | |||||
| Revenue Growth | -2.0% | -2.0% | -1.9% | -7.3% | — |
| EPS Growth | — | — | 37.4% | 5.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.09 → n/d
Residual
-15.3%
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.