Communication Services / BroadcastingKSE
$4350.00
-100.00 (-2.26%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $20.5B · quality 46.3/100
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
31/100
D
Piotroski
8/9
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
$205.7B
P/E
29.6x
↑EV/EBITDA
2.2x
↓ROE
1.3%
↓Gross Margin
99.9%
↑Debt/Equity
0.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.0%
FCF CAGR
—
FCF margin
-0.9%
FCF / Net income
-1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $984.22B · net income $6.94B · FCF $-8.64B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $984.22B | $984.22B | $1022.93B | $1025.60B | $1013.68B |
| Net Income | $6.94B | $6.94B | $-135.90B | $-97.89B | $22.37B |
| EBITDA | $157.01B | $157.01B | $37.31B | $73.64B | $166.61B |
| EPS | 147.00 | 147.00 | -2874.00 | -2065.00 | 470.00 |
| Gross Margin | 99.9% | 99.9% | 99.8% | 99.8% | 99.8% |
| Operating Margin | 2.3% | 2.3% | -0.1% | 1.4% | 6.2% |
| Net Margin | 0.7% | 0.7% | -13.3% | -9.5% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.35 | 0.35 | 0.36 | 0.25 | 0.27 |
| Current Ratio | 1.64 | 1.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.64B | $-8.64B | $20.51B | $61.50B | $66.31B |
| Returns | |||||
| ROE | 1.3% | 1.3% | -24.7% | -14.0% | 2.7% |
| Valuation | |||||
| P/E | 29.59 | 29.59 | — | — | 17.57 |
| EV/EBITDA | 2.19 | 2.19 | 7.42 | 4.33 | 3.13 |
| P/B | 0.38 | 0.38 | 0.39 | 0.39 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | -3.8% | -3.8% | -0.3% | 1.2% | — |
| EPS Growth | 105.1% | 105.1% | -39.2% | -539.4% | — |
| Dividend Yield | 8.1% | 8.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
38.0%
EPS terminal req.
$385.99
Spread vs growth
67.2%
5Y implied EPS CAGR
26.0%
EPS terminal req.
$467.05
Spread vs growth
79.1%
10Y implied EPS CAGR
17.7%
EPS terminal req.
$752.19
Spread vs growth
87.4%
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
+8.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-2874.00 → 147.00
Residual
+0.3%
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.