Communication Services / Telecom ServicesShanghai
$6.16
+0.11 (+1.82%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $51.9B · quality 87.3/100
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
41/100
C
Piotroski
7/9
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
$563.7B
P/E
17.1x
↑EV/EBITDA
3.7x
↓ROE
7.2%
↑Gross Margin
59.2%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.2%
FCF CAGR
+4.9%
FCF margin
9.8%
FCF / Net income
1.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $529.56B · net income $33.19B · FCF $51.92B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $529.56B | $529.56B | $529.42B | $513.55B | $481.45B |
| Net Income | $33.19B | $33.19B | $33.01B | $30.45B | $27.59B |
| EBITDA | $148.93B | $148.93B | $145.61B | $141.45B | $134.53B |
| EPS | 0.36 | 0.36 | 0.36 | 0.33 | 0.30 |
| Gross Margin | 59.2% | 59.2% | 58.2% | 58.1% | 58.4% |
| Operating Margin | 7.5% | 7.5% | 7.5% | 7.2% | 6.9% |
| Net Margin | 6.3% | 6.3% | 6.2% | 5.9% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.13 | 0.15 | 0.18 |
| Current Ratio | 0.68 | 0.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $51.92B | $51.92B | $54.78B | $47.34B | $44.92B |
| Returns | |||||
| ROE | 7.2% | 7.2% | 7.3% | 6.9% | 6.4% |
| Valuation | |||||
| P/E | 17.11 | 17.11 | 19.47 | 16.18 | 14.33 |
| EV/EBITDA | 3.70 | 3.70 | 4.26 | 3.34 | 2.96 |
| P/B | 1.22 | 1.22 | 1.42 | 1.10 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 0.0% | 0.0% | 3.1% | 6.7% | — |
| EPS Growth | 0.0% | 0.0% | 9.1% | 10.0% | — |
| Dividend Yield | 4.5% | 4.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.9%
EPS terminal req.
$0.55
Spread vs growth
-14.9%
5Y implied EPS CAGR
12.9%
EPS terminal req.
$0.66
Spread vs growth
-12.9%
10Y implied EPS CAGR
11.5%
EPS terminal req.
$1.07
Spread vs growth
-11.5%
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
-17.1%
Start / end P/E
21.8x → 17.1x
EPS bridge
0.36 → 0.36
Residual
+0.0%
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.