Communication Services / Electronic Gaming & MultimediaHKSE
$3.50
+0.10 (+3.01%)
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 $526.4M · 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
57/100
C
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
$3.9B
P/E
6.9x
↓EV/EBITDA
2.0x
↓ROE
16.8%
↑Gross Margin
83.0%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.2%
FCF CAGR
—
FCF margin
9.6%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.50B · net income $580.5M · FCF $526.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.50B | $5.50B | $5.74B | $5.27B | $4.59B |
| Net Income | $580.5M | $580.5M | $580.7M | $73.1M | $-503.6M |
| EBITDA | $808.9M | $808.9M | $784.2M | $228.0M | $-347.4M |
| EPS | 0.51 | 0.51 | 0.50 | 0.06 | -0.43 |
| Gross Margin | 83.0% | 83.0% | 80.4% | 74.4% | 68.6% |
| Operating Margin | 11.6% | 11.6% | 11.8% | 0.3% | -4.5% |
| Net Margin | 10.6% | 10.6% | 10.1% | 1.4% | -11.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 |
| Current Ratio | 2.60 | 2.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $526.4M | $526.4M | $987.0M | $-5.3M | $-232.6M |
| Returns | |||||
| ROE | 16.8% | 16.8% | 18.6% | 2.7% | -18.6% |
| Valuation | |||||
| P/E | 6.86 | 6.86 | 7.76 | 51.13 | — |
| EV/EBITDA | 2.04 | 2.04 | 2.99 | 10.20 | — |
| P/B | 1.16 | 1.16 | 1.44 | 1.36 | 1.29 |
| Growth & Yield | |||||
| Revenue Growth | -4.2% | -4.2% | 8.9% | 14.7% | — |
| EPS Growth | 0.9% | 0.9% | 710.6% | 114.3% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-15.1%
EPS terminal req.
$0.31
Spread vs growth
15.9%
5Y implied EPS CAGR
-5.8%
EPS terminal req.
$0.38
Spread vs growth
6.7%
10Y implied EPS CAGR
1.8%
EPS terminal req.
$0.61
Spread vs growth
-0.9%
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
+0.2%
Start / end P/E
7.1x → 6.7x
EPS bridge
0.50 → 0.51
Residual
-0.0%
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.