Communication Services / PublishingJakarta
$36.00
+0.00 (+0.00%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-34.4B · quality 28.7/100
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
4/100
F
Piotroski
1/9
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
$141.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-73.4%
↓Gross Margin
31.6%
↓Debt/Equity
3.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $184.44B · net income $-23.64B · FCF $1.85B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $184.44B | $184.44B | $208.65B | $200.78B | $170.22B |
| Net Income | $-23.64B | $-23.64B | $7.51B | $-43.71B | $-22.02B |
| EBITDA | $-13.11B | $-13.11B | $23.08B | $-33.07B | $-12.23B |
| EPS | — | — | 1.91 | -11.10 | -5.59 |
| Gross Margin | 31.6% | 31.6% | 36.6% | 29.5% | 42.2% |
| Operating Margin | -8.2% | -8.2% | -0.9% | -22.9% | -14.0% |
| Net Margin | -12.8% | -12.8% | 3.6% | -21.8% | -12.9% |
| Balance Sheet | |||||
| Debt/Equity | 3.16 | 3.16 | 6.46 | 5.24 | 0.72 |
| Current Ratio | 0.45 | 0.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.85B | $1.85B | $-34.40B | $-61.39B | $-102.96B |
| Returns | |||||
| ROE | -73.4% | -73.4% | 46.2% | -226.3% | -15.1% |
| Valuation | |||||
| P/E | — | — | 14.14 | — | — |
| EV/EBITDA | — | — | 8.20 | — | — |
| P/B | 4.40 | 4.40 | 6.54 | 11.21 | 3.84 |
| Growth & Yield | |||||
| Revenue Growth | -11.6% | -11.6% | 3.9% | 18.0% | — |
| EPS Growth | — | — | 117.2% | -98.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.3%
Start / end P/E
n/dx → n/dx
EPS bridge
1.91 → n/d
Residual
-14.3%
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.