Communication Services / Telecom ServicesShanghai
$5.75
+0.37 (+6.88%)
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 18%
FCF escenarios
weak_data · normalized FCF $146.9M · quality 45.0/100
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
48/100
C
Piotroski
6/9
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
$9.6B
P/E
N/A
•EV/EBITDA
30.2x
↑ROE
-38.9%
↓Gross Margin
19.7%
↓Debt/Equity
0.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+28.8%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.59B · net income $-377.2M · FCF $-66.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.59B | $3.59B | $4.68B | $1.40B | $1.68B |
| Net Income | $-377.2M | $-377.2M | $-685.9M | $-698.1M | $-1.04B |
| EBITDA | $246.7M | $246.7M | $308.8M | $-103.1M | $-383.6M |
| EPS | -0.23 | -0.23 | -0.41 | -0.42 | -0.62 |
| Gross Margin | 19.7% | 19.7% | 17.4% | 8.5% | 0.6% |
| Operating Margin | 0.3% | 0.3% | -0.6% | -28.8% | -29.3% |
| Net Margin | -10.5% | -10.5% | -14.6% | -49.7% | -61.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 2.16 | 2.68 | 2.06 |
| Current Ratio | 1.41 | 1.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-66.9M | $-66.9M | $909.9M | $146.9M | $-144.7M |
| Returns | |||||
| ROE | -38.9% | -38.9% | -34.5% | -45.5% | -46.5% |
| Valuation | |||||
| EV/EBITDA | 30.21 | 30.21 | 18.99 | — | — |
| P/B | 9.73 | 9.73 | 2.30 | 3.85 | 2.74 |
| Growth & Yield | |||||
| Revenue Growth | -23.2% | -23.2% | 233.6% | -16.5% | — |
| EPS Growth | 43.9% | 43.9% | 2.4% | 32.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.41 → -0.23
Residual
+44.1%
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.