Communication Services / Internet Content & InformationHKSE
$5.67
+0.07 (+1.25%)
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 22%
FCF escenarios
weak_data · normalized FCF $1.2B · quality 54.3/100
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
54/100
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
$6.4B
P/E
9.9x
↓EV/EBITDA
5.0x
↓ROE
6.1%
↑Gross Margin
43.3%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.9%
FCF CAGR
+166.6%
FCF margin
25.7%
FCF / Net income
2.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.63B · net income $563.6M · FCF $1.19B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.63B | $4.63B | $4.08B | $4.76B | $2.32B |
| Net Income | $563.6M | $563.6M | $181.9M | $910.4M | $105.2M |
| EBITDA | $896.1M | $896.1M | $437.6M | $1.28B | $347.7M |
| EPS | 0.49 | 0.49 | 0.16 | 0.79 | 0.09 |
| Gross Margin | 43.3% | 43.3% | 39.8% | 50.1% | 44.0% |
| Operating Margin | 17.0% | 17.0% | 9.0% | 25.7% | 12.0% |
| Net Margin | 12.2% | 12.2% | 4.5% | 19.1% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.05 | 0.03 | 0.05 |
| Current Ratio | 1.88 | 1.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.19B | $1.19B | $-860.6M | $1.47B | $62.9M |
| Returns | |||||
| ROE | 6.1% | 6.1% | 2.0% | 10.1% | 1.3% |
| Valuation | |||||
| P/E | 9.95 | 9.95 | 49.38 | 12.27 | 105.00 |
| EV/EBITDA | 4.99 | 4.99 | 19.77 | 7.23 | 27.76 |
| P/B | 0.70 | 0.70 | 1.00 | 1.23 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | 13.5% | 13.5% | -14.2% | 105.1% | — |
| EPS Growth | 206.2% | 206.2% | -79.7% | 777.8% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
0.9%
EPS terminal req.
$0.50
Spread vs growth
205.4%
5Y implied EPS CAGR
4.4%
EPS terminal req.
$0.61
Spread vs growth
201.8%
10Y implied EPS CAGR
7.2%
EPS terminal req.
$0.98
Spread vs growth
199.1%
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
-16.5%
Start / end P/E
44.6x → 11.6x
EPS bridge
0.16 → 0.49
Residual
-152.7%
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.