Communication Services / Telecom ServicesHKSE
$3.19
-0.08 (-2.45%)
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 $549.7M · quality 85.7/100
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
46/100
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
$3.0B
P/E
21.3x
↑EV/EBITDA
4.0x
↓ROE
3.4%
↓Gross Margin
36.2%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-5.4%
FCF CAGR
-11.4%
FCF margin
53.1%
FCF / Net income
2.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $784.6M · net income $205.2M · FCF $416.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $784.6M | $784.6M | $834.0M | $944.3M | $927.8M |
| Net Income | $205.2M | $205.2M | $237.7M | $231.6M | $263.4M |
| EBITDA | $657.0M | $657.0M | $697.9M | $712.7M | $741.6M |
| EPS | 0.22 | 0.22 | 0.26 | 0.25 | 0.28 |
| Gross Margin | 36.2% | 36.2% | 42.6% | 48.2% | 48.1% |
| Operating Margin | 23.4% | 23.4% | 30.7% | 36.6% | 35.1% |
| Net Margin | 26.2% | 26.2% | 28.5% | 24.5% | 28.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Current Ratio | 13.82 | 13.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $416.4M | $416.4M | $549.7M | $658.6M | $598.8M |
| Returns | |||||
| ROE | 3.4% | 3.4% | 3.9% | 3.8% | 4.3% |
| Valuation | |||||
| P/E | 21.27 | 21.27 | 8.56 | 8.54 | 8.25 |
| EV/EBITDA | 3.97 | 3.97 | 2.86 | 2.33 | 2.23 |
| P/B | 0.49 | 0.49 | 0.33 | 0.33 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | -11.7% | 1.8% | — |
| EPS Growth | -13.6% | -13.6% | 2.6% | -12.1% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
8.6%
EPS terminal req.
$0.28
Spread vs growth
-22.2%
5Y implied EPS CAGR
9.2%
EPS terminal req.
$0.34
Spread vs growth
-22.8%
10Y implied EPS CAGR
9.6%
EPS terminal req.
$0.55
Spread vs growth
-23.2%
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
+66.2%
Start / end P/E
7.6x → 14.4x
EPS bridge
0.26 → 0.22
Residual
-12.2%
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.