Communication Services / Electronic Gaming & MultimediaHKSE
$15.08
+1.28 (+9.28%)
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 19%
FCF escenarios
weak_data · normalized FCF $-2.0B · quality 51.3/100
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
45/100
C
Piotroski
3/9
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
$7.9B
P/E
4.7x
↓EV/EBITDA
4.4x
↓ROE
35.5%
↑Gross Margin
57.1%
↑Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.2%
FCF CAGR
—
FCF margin
-8.2%
FCF / Net income
-0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.16B · net income $1.49B · FCF $-341.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.16B | $4.16B | $5.58B | $6.51B | $8.82B |
| Net Income | $1.49B | $1.49B | $-3.6M | $235.5M | $514.1M |
| EBITDA | $2.04B | $2.04B | $172.7M | $513.7M | $715.8M |
| EPS | — | — | — | 0.46 | 0.96 |
| Gross Margin | 57.1% | 57.1% | 72.1% | 70.2% | 72.7% |
| Operating Margin | 5.7% | 5.7% | 3.5% | 4.3% | 5.8% |
| Net Margin | 35.7% | 35.7% | -0.1% | 3.6% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.74 | 1.41 | 3.70 |
| Current Ratio | 1.88 | 1.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-341.3M | $-341.3M | $-2.05B | $-2.57B | $2.11B |
| Returns | |||||
| ROE | 35.5% | 35.5% | -0.2% | 10.3% | 29.7% |
| Valuation | |||||
| P/E | 4.67 | 4.67 | — | 103.26 | — |
| EV/EBITDA | 4.39 | 4.39 | 28.06 | 52.71 | — |
| P/B | 1.89 | 1.89 | 1.50 | 10.65 | — |
| Growth & Yield | |||||
| Revenue Growth | -25.5% | -25.5% | -14.3% | -26.1% | — |
| EPS Growth | — | — | — | -52.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+40.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+40.9%
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.