Real Estate / Real Estate ServicesJakarta
$125.00
+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
25/100
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
$939.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.5%
↓Gross Margin
-15.6%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.1%
FCF CAGR
—
FCF margin
-69.9%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $36.63B · net income $-35.56B · FCF $-25.62B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $36.63B | $36.63B | $30.52B | $31.21B | $26.04B |
| Net Income | $-35.56B | $-35.56B | $-35.91B | $-34.59B | $-33.00B |
| EBITDA | $-32.27B | $-32.27B | $-33.47B | $-31.63B | $-28.70B |
| EPS | — | — | -4.78 | -4.61 | -4.40 |
| Gross Margin | -15.6% | -15.6% | -26.6% | -23.6% | -29.6% |
| Operating Margin | -79.3% | -79.3% | -100.0% | -96.1% | -104.1% |
| Net Margin | -97.1% | -97.1% | -117.7% | -110.8% | -126.8% |
| Balance Sheet | |||||
| Current Ratio | 0.91 | 0.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-25.62B | $-25.62B | $-14.94B | $-15.22B | $-28.44B |
| Returns | |||||
| ROE | -11.5% | -11.5% | -10.4% | -9.1% | -8.0% |
| Valuation | |||||
| P/B | 3.04 | 3.04 | 1.13 | 1.04 | 1.45 |
| Growth & Yield | |||||
| Revenue Growth | 20.0% | 20.0% | -2.2% | 19.9% | — |
| EPS Growth | — | — | -3.7% | -4.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+303.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.78 → n/d
Residual
+303.2%
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.