Communication Services / Telecom ServicesHKSE
$2.72
+0.04 (+1.49%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.6B · 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
53/100
C
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
$10.1B
P/E
10.9x
↓EV/EBITDA
6.0x
↓ROE
8.3%
↑Gross Margin
37.6%
↓Debt/Equity
0.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.8%
FCF CAGR
-7.5%
FCF margin
19.9%
FCF / Net income
2.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.57B · net income $920.0M · FCF $1.90B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.57B | $9.57B | $9.57B | $9.99B | $10.11B |
| Net Income | $920.0M | $920.0M | $910.0M | $1.23B | $1.19B |
| EBITDA | $1.96B | $1.96B | $2.06B | $2.64B | $2.68B |
| EPS | 0.25 | 0.25 | 0.25 | 0.33 | 0.32 |
| Gross Margin | 37.6% | 37.6% | 37.1% | 42.1% | 42.9% |
| Operating Margin | 12.8% | 12.8% | 13.1% | 16.6% | 16.9% |
| Net Margin | 9.6% | 9.6% | 9.5% | 12.3% | 11.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.39 | 0.40 | 0.48 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.90B | $1.90B | $1.16B | $1.57B | $2.40B |
| Returns | |||||
| ROE | 8.3% | 8.3% | 8.5% | 11.4% | 11.5% |
| Valuation | |||||
| P/E | 10.88 | 10.88 | 9.27 | 9.01 | 8.54 |
| EV/EBITDA | 5.95 | 5.95 | 5.35 | 5.17 | 4.92 |
| P/B | 0.91 | 0.91 | 0.79 | 1.03 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | -0.1% | -0.1% | -4.1% | -1.2% | — |
| EPS Growth | 1.2% | 1.2% | -26.1% | 3.1% | — |
| Dividend Yield | 7.0% | 7.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.0%
EPS terminal req.
$0.24
Spread vs growth
2.3%
5Y implied EPS CAGR
3.2%
EPS terminal req.
$0.29
Spread vs growth
-2.0%
10Y implied EPS CAGR
6.6%
EPS terminal req.
$0.47
Spread vs growth
-5.3%
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
+20.3%
Start / end P/E
9.8x → 10.9x
EPS bridge
0.25 → 0.25
Residual
+0.1%
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.