Communication Services / Telecom ServicesJakarta
$1195.00
-30.00 (-2.45%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $106.1B · quality 42.7/100
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
$4.70T
P/E
25.4x
↑EV/EBITDA
15.0x
↑ROE
7.4%
↑Gross Margin
52.0%
↑Debt/Equity
1.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
+4.4%
FCF margin
28.7%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.24T · net income $182.29B · FCF $355.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1239.21B | $1239.21B | $1045.85B | $955.26B | $978.38B |
| Net Income | $182.29B | $182.29B | $144.28B | $150.50B | $212.08B |
| EBITDA | $518.79B | $518.79B | $437.67B | $408.48B | $452.24B |
| EPS | — | — | 36.67 | 38.25 | 53.90 |
| Gross Margin | 52.0% | 52.0% | 55.4% | 55.4% | 57.0% |
| Operating Margin | 43.9% | 43.9% | 46.4% | 45.9% | 49.6% |
| Net Margin | 14.7% | 14.7% | 13.8% | 15.8% | 21.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.76 | 1.76 | 1.18 | 1.04 | 0.99 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $355.16B | $355.16B | $-51.24B | $106.12B | $312.39B |
| Returns | |||||
| ROE | 7.4% | 7.4% | 5.6% | 6.0% | 8.7% |
| Valuation | |||||
| P/E | 25.40 | 25.40 | 45.27 | 28.24 | 14.66 |
| EV/EBITDA | 14.96 | 14.96 | 21.45 | 16.44 | 11.69 |
| P/B | 1.91 | 1.91 | 2.53 | 1.69 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | 18.5% | 18.5% | 9.5% | -2.4% | — |
| EPS Growth | — | — | -4.1% | -29.0% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.5%
Start / end P/E
n/dx → n/dx
EPS bridge
36.67 → n/d
Residual
-2.4%
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.