Communication Services / Telecom ServicesShanghai
$12.00
+0.41 (+3.54%)
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 $402.3M · quality 55.3/100
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
43/100
C
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
$9.5B
P/E
400.0x
↑EV/EBITDA
61.0x
↑ROE
0.5%
↓Gross Margin
17.8%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.7%
FCF CAGR
—
FCF margin
-12.8%
FCF / Net income
-10.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.82B · net income $21.5M · FCF $-232.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.82B | $1.82B | $2.14B | $2.38B | $3.51B |
| Net Income | $21.5M | $21.5M | $15.2M | $5.2M | $-199.7M |
| EBITDA | $139.0M | $139.0M | $153.2M | $191.9M | $-59.9M |
| EPS | 0.03 | 0.03 | 0.02 | 0.01 | -0.25 |
| Gross Margin | 17.8% | 17.8% | 16.7% | 13.9% | 7.5% |
| Operating Margin | -1.4% | -1.4% | -0.3% | -2.8% | -6.5% |
| Net Margin | 1.2% | 1.2% | 0.7% | 0.2% | -5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Current Ratio | 2.58 | 2.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-232.1M | $-232.1M | $575.7M | $402.3M | $-103.4M |
| Returns | |||||
| ROE | 0.5% | 0.5% | 0.4% | 0.1% | -5.1% |
| Valuation | |||||
| P/E | 400.00 | 400.00 | 571.73 | 1687.69 | — |
| EV/EBITDA | 60.95 | 60.95 | 48.32 | 38.80 | — |
| P/B | 2.40 | 2.40 | 2.19 | 2.22 | 1.97 |
| Growth & Yield | |||||
| Revenue Growth | -15.0% | -15.0% | -10.3% | -32.1% | — |
| EPS Growth | 41.4% | 41.4% | 193.8% | 102.6% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
240.4%
EPS terminal req.
$1.06
Spread vs growth
-199.0%
5Y implied EPS CAGR
116.6%
EPS terminal req.
$1.29
Spread vs growth
-75.3%
10Y implied EPS CAGR
54.4%
EPS terminal req.
$2.07
Spread vs growth
-13.0%
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
+0.7%
Start / end P/E
624.6x → 444.4x
EPS bridge
0.02 → 0.03
Residual
-11.9%
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.