Communication Services / Telecom ServicesHKSE
$0.41
-0.00 (-1.19%)
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 14%
FCF escenarios
weak_data · normalized FCF $-108.8M · quality 25.7/100
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
31/100
D
Piotroski
1/9
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
$266M
P/E
41.5x
↑EV/EBITDA
28.9x
↑ROE
1.8%
↓Gross Margin
14.9%
↓Debt/Equity
1.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
—
FCF margin
-53.7%
FCF / Net income
-32.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $460.3M · net income $7.6M · FCF $-247.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $460.3M | $460.3M | $551.1M | $609.3M | $413.1M |
| Net Income | $7.6M | $7.6M | $9.7M | $68.6M | $34.5M |
| EBITDA | $27.5M | $27.5M | $41.3M | $89.0M | $56.6M |
| EPS | — | — | 0.02 | 0.11 | 0.05 |
| Gross Margin | 14.9% | 14.9% | 19.3% | 24.5% | 25.1% |
| Operating Margin | 9.4% | 9.4% | 10.0% | 13.9% | 14.8% |
| Net Margin | 1.7% | 1.7% | 1.8% | 11.3% | 8.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.31 | 1.31 | 0.88 | 2.71 | 2.03 |
| Current Ratio | 1.30 | 1.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-247.4M | $-247.4M | $-108.8M | $47.6M | $-45.2M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 2.3% | 53.5% | 18.6% |
| Valuation | |||||
| P/E | 41.50 | 41.50 | 15.00 | — | — |
| EV/EBITDA | 28.86 | 28.86 | 9.84 | — | — |
| P/B | 0.62 | 0.62 | 0.40 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -16.5% | -16.5% | -9.6% | 47.5% | — |
| EPS Growth | — | — | -81.3% | 99.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+27.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+27.7%
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.