Industrials / Infrastructure OperationsJakarta
$152.00
-26.00 (-14.61%)
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 14%
FCF escenarios
weak_data · normalized FCF $-76.1M · quality 25.7/100
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
37/100
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
$9.68T
P/E
506.7x
↑EV/EBITDA
114587.2x
↑ROE
0.2%
↓Gross Margin
14.7%
↓Debt/Equity
1.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+75.2%
FCF CAGR
—
FCF margin
-36.3%
FCF / Net income
-78.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $235.1M · net income $1.1M · FCF $-85.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $235.1M | $235.1M | $563.0M | $651.1M | $43.7M |
| Net Income | $1.1M | $1.1M | $6.5M | $6.6M | $205555.00 |
| EBITDA | $84.5M | $84.5M | $126.1M | $119.7M | $66.5M |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 14.7% | 14.7% | 19.8% | 18.9% | 47.1% |
| Operating Margin | 10.2% | 10.2% | 17.4% | 15.4% | 25.6% |
| Net Margin | 0.5% | 0.5% | 1.2% | 1.0% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.60 | 1.60 | 1.73 | 1.90 | 1.23 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-85.3M | $-85.3M | $-58.3M | $-76.1M | $18.2M |
| Returns | |||||
| ROE | 0.2% | 0.2% | 1.4% | 1.4% | 0.1% |
| Valuation | |||||
| P/E | 506.67 | 506.67 | 815533.98 | 1038834.95 | 38250000.00 |
| EV/EBITDA | 114587.21 | 114587.21 | 42446.78 | 56959.72 | 133361.53 |
| P/B | 20766.62 | 20766.62 | 11530.23 | 14946.57 | 22304.02 |
| Growth & Yield | |||||
| Revenue Growth | -58.2% | -58.2% | -13.5% | 1389.1% | — |
| EPS Growth | -83.5% | -83.5% | 0.0% | 2475.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9157.5%
EPS terminal req.
$13.49
Spread vs growth
-9241.0%
5Y implied EPS CAGR
1472.0%
EPS terminal req.
$16.32
Spread vs growth
-1555.5%
10Y implied EPS CAGR
315.8%
EPS terminal req.
$26.28
Spread vs growth
-399.3%
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
+90.0%
Start / end P/E
776699.0x → 8941176.5x
EPS bridge
0.00 → 0.00
Residual
-877.7%
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.