Communication Services / Telecom ServicesShenzhen
$6.20
+1.03 (+19.92%)
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 20%
FCF escenarios
weak_data · normalized FCF $-500.2M · quality 56.3/100
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
30/100
D
Piotroski
5/9
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
$754M
P/E
88.6x
↑EV/EBITDA
8.5x
↑ROE
0.5%
↓Gross Margin
12.8%
↓Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.1%
FCF CAGR
—
FCF margin
-20.9%
FCF / Net income
-32.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.39B · net income $8.8M · FCF $-290.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.39B | $1.39B | $1.28B | $1.78B | $2.11B |
| Net Income | $8.8M | $8.8M | $42.4M | $69.3M | $125.3M |
| EBITDA | $141.7M | $141.7M | $108.8M | $98.7M | $160.7M |
| EPS | 0.07 | 0.07 | 0.35 | 0.57 | 1.21 |
| Gross Margin | 12.8% | 12.8% | 15.9% | 15.1% | 15.7% |
| Operating Margin | 3.1% | 3.1% | 6.6% | 8.7% | 10.0% |
| Net Margin | 0.6% | 0.6% | 3.3% | 3.9% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.34 | 0.14 | 0.10 |
| Current Ratio | 2.27 | 2.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-290.3M | $-290.3M | $-592.0M | $-500.2M | $-2.4M |
| Returns | |||||
| ROE | 0.5% | 0.5% | 2.2% | 3.6% | 6.8% |
| Valuation | |||||
| P/E | 88.57 | 88.57 | 58.20 | 55.93 | 21.68 |
| EV/EBITDA | 8.46 | 8.46 | 21.97 | 33.44 | 11.09 |
| P/B | 0.40 | 0.40 | 1.27 | 2.04 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | 8.1% | 8.1% | -27.9% | -15.7% | — |
| EPS Growth | -80.0% | -80.0% | -38.6% | -52.9% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
98.8%
EPS terminal req.
$0.55
Spread vs growth
-178.8%
5Y implied EPS CAGR
56.9%
EPS terminal req.
$0.67
Spread vs growth
-136.9%
10Y implied EPS CAGR
31.4%
EPS terminal req.
$1.07
Spread vs growth
-111.4%
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
-77.1%
Start / end P/E
79.8x → 88.6x
EPS bridge
0.35 → 0.07
Residual
-8.8%
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.