Communication Services / Telecom ServicesHKSE
$85.15
+0.00 (+0.00%)
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 $122.5B · quality 77.3/100
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
42/100
C
Piotroski
3/9
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
$1.84T
P/E
11.7x
↓EV/EBITDA
5.0x
↓ROE
9.6%
↑Gross Margin
58.2%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
-5.9%
FCF margin
7.2%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.05T · net income $137.09B · FCF $75.97B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1050.19B | $1050.19B | $1040.76B | $1009.31B | $937.26B |
| Net Income | $137.09B | $137.09B | $138.37B | $131.77B | $125.46B |
| EBITDA | $368.79B | $368.79B | $372.57B | $381.21B | $365.12B |
| EPS | — | — | 6.42 | 6.15 | 5.88 |
| Gross Margin | 58.2% | 58.2% | 58.4% | 59.2% | 59.8% |
| Operating Margin | 15.0% | 15.0% | 15.2% | 14.3% | 14.4% |
| Net Margin | 13.1% | 13.1% | 13.3% | 13.1% | 13.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.06 | 0.08 | 0.09 |
| Current Ratio | 0.85 | 0.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $75.97B | $75.97B | $159.76B | $122.52B | $91.16B |
| Returns | |||||
| ROE | 9.6% | 9.6% | 9.9% | 9.8% | 9.7% |
| Valuation | |||||
| P/E | 11.70 | 11.70 | 11.81 | 10.70 | 9.06 |
| EV/EBITDA | 5.01 | 5.01 | 4.17 | 3.59 | 2.96 |
| P/B | 1.29 | 1.29 | 1.17 | 1.05 | 0.88 |
| Growth & Yield | |||||
| Revenue Growth | 0.9% | 0.9% | 3.1% | 7.7% | — |
| EPS Growth | — | — | 4.4% | 4.6% | — |
| Dividend Yield | 5.9% | 5.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.1%
Start / end P/E
n/dx → n/dx
EPS bridge
6.42 → n/d
Residual
-1.8%
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.