Communication Services / EntertainmentJakarta
$156.00
+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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-40.0B · quality 66.3/100
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
45/100
C
Piotroski
4/9
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
$936.0B
P/E
22.4x
↑EV/EBITDA
6.0x
↓ROE
15.7%
↑Gross Margin
65.1%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.3%
FCF CAGR
—
FCF margin
-11.2%
FCF / Net income
-0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $356.83B · net income $116.36B · FCF $-40.00B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $356.83B | $356.83B | $335.00B | $363.34B | $353.14B |
| Net Income | $116.36B | $116.36B | $-40.86B | $-3.71B | $16.40B |
| EBITDA | $153.30B | $153.30B | $-10.84B | $29.45B | $54.21B |
| EPS | — | — | -6.81 | -0.62 | 2.73 |
| Gross Margin | 65.1% | 65.1% | 63.2% | 54.1% | 66.9% |
| Operating Margin | 0.4% | 0.4% | -7.9% | -20.5% | 7.3% |
| Net Margin | 32.6% | 32.6% | -12.2% | -1.0% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.04 | 0.02 |
| Current Ratio | 5.78 | 5.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-40.00B | $-40.00B | $-15.31B | $-64.86B | $-57.06B |
| Returns | |||||
| ROE | 15.7% | 15.7% | -6.5% | -0.6% | 2.5% |
| Valuation | |||||
| P/E | 22.41 | 22.41 | — | — | 78.39 |
| EV/EBITDA | 6.00 | 6.00 | — | 33.46 | 21.79 |
| P/B | 1.26 | 1.26 | 0.90 | 1.51 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | 6.5% | 6.5% | -7.8% | 2.9% | — |
| EPS Growth | — | — | -998.4% | -122.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+66.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.81 → n/d
Residual
+66.0%
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.