Industrials / Engineering & ConstructionJakarta
$84.00
+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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-147.7B · quality 51.7/100
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
23/100
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
$1.48T
P/E
N/A
•EV/EBITDA
N/A
•ROE
192.3%
↑Gross Margin
6.4%
↓Debt/Equity
-4.87
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+31.7%
FCF CAGR
—
FCF margin
-64.4%
FCF / Net income
2.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.37T · net income $-694.56B · FCF $-1.53T
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2370.36B | $2370.36B | $3172.31B | $2349.64B | $1036.87B |
| Net Income | $-694.56B | $-694.56B | $-547.32B | $-270.15B | $-448.90B |
| EBITDA | $-631.62B | $-631.62B | $-516.68B | $-275.57B | $-452.11B |
| EPS | -44.00 | -44.00 | -43.00 | -21.00 | -35.00 |
| Gross Margin | 6.4% | 6.4% | -6.3% | -1.7% | -30.1% |
| Operating Margin | 1.2% | 1.2% | -10.6% | -10.9% | -48.0% |
| Net Margin | -29.3% | -29.3% | -17.3% | -11.5% | -43.3% |
| Balance Sheet | |||||
| Debt/Equity | -4.87 | -4.87 | -1.70 | 0.12 | 0.03 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1526.25B | $-1526.25B | $-147.73B | $-111.47B | $-220.72B |
| Returns | |||||
| ROE | 192.3% | 192.3% | 325.9% | -72.2% | -69.8% |
| Valuation | |||||
| P/B | — | — | — | 4.74 | 3.08 |
| Growth & Yield | |||||
| Revenue Growth | -25.3% | -25.3% | 35.0% | 126.6% | — |
| EPS Growth | -2.3% | -2.3% | -104.8% | 40.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-43.00 → -44.00
Residual
-7.7%
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.