Real Estate / Real Estate - DevelopmentJakarta
$238.00
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
29/100
D
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
$157.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.8%
↓Gross Margin
-5.6%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.6%
FCF CAGR
—
FCF margin
-58.2%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.01B · net income $-5.54B · FCF $-2.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.01B | $4.01B | $4.07B | $8.12B | $3.72B |
| Net Income | $-5.54B | $-5.54B | $-4.57B | $-2.86B | $-3.71B |
| EBITDA | $-5.37B | $-5.37B | $-4.35B | $-2.43B | $-3.04B |
| EPS | — | — | -7.82 | -4.60 | -5.37 |
| Gross Margin | -5.6% | -5.6% | 26.7% | 28.4% | 49.7% |
| Operating Margin | -129.4% | -129.4% | -103.4% | -29.0% | -91.2% |
| Net Margin | -138.1% | -138.1% | -112.5% | -35.2% | -99.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.34B | $-2.34B | $-1.25B | $-780.4M | $-2.38B |
| Returns | |||||
| ROE | -4.8% | -4.8% | -3.8% | -2.3% | -2.9% |
| Valuation | |||||
| P/B | 1.37 | 1.37 | 0.29 | 0.36 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -1.4% | -1.4% | -49.9% | 118.5% | — |
| EPS Growth | — | — | -70.0% | 14.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+376.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.82 → n/d
Residual
+376.0%
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.