Communication Services / Telecom ServicesShanghai
$13.56
+0.17 (+1.27%)
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 $-122.4M · quality 45.7/100
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
25/100
D
Piotroski
2/9
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
$3.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.4%
↓Gross Margin
15.2%
↓Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.4%
FCF CAGR
—
FCF margin
-6.7%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $-163.0M · FCF $-122.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.84B | $1.84B | $1.66B | $1.36B | $1.13B |
| Net Income | $-163.0M | $-163.0M | $18.9M | $32.9M | $21.9M |
| EBITDA | $-114.9M | $-114.9M | $80.4M | $66.1M | $44.9M |
| EPS | -0.73 | -0.73 | 0.09 | 0.16 | 0.11 |
| Gross Margin | 15.2% | 15.2% | 16.6% | 14.3% | 12.5% |
| Operating Margin | 2.9% | 2.9% | 4.9% | 4.1% | 2.6% |
| Net Margin | -8.9% | -8.9% | 1.1% | 2.4% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 0.54 | 0.38 | 0.39 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-122.4M | $-122.4M | $-397.9M | $-60.3M | $-94.2M |
| Returns | |||||
| ROE | -18.4% | -18.4% | 1.8% | 4.1% | 2.9% |
| Valuation | |||||
| P/E | — | — | 163.89 | 90.56 | 110.27 |
| EV/EBITDA | — | — | 41.48 | 45.50 | 51.82 |
| P/B | 3.42 | 3.42 | 2.97 | 3.71 | 3.20 |
| Growth & Yield | |||||
| Revenue Growth | 10.3% | 10.3% | 22.5% | 19.8% | — |
| EPS Growth | -911.1% | -911.1% | -43.8% | 45.5% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → -0.73
Residual
-12.9%
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.