Consumer Defensive / Farm ProductsJakarta
$12.00
+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 34% · confianza 11%
FCF escenarios
weak_data · normalized FCF $49.2B · quality 14.3/100
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
13/100
F
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
$555.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-148.2%
↓Gross Margin
-164.0%
↓Debt/Equity
10.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.3%
FCF CAGR
—
FCF margin
-59.0%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $72.02B · net income $-420.42B · FCF $-42.49B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $72.02B | $72.02B | $635.63B | $196.67B | $153.50B |
| Net Income | $-420.42B | $-420.42B | $-719.27B | $-114.05B | $-133.47B |
| EBITDA | $-504.07B | $-504.07B | $-472.76B | $-21.85B | $-43.77B |
| EPS | — | — | -15.54 | -2.46 | -2.88 |
| Gross Margin | -164.0% | -164.0% | -3.1% | -3.1% | -7.7% |
| Operating Margin | -233.9% | -233.9% | -11.1% | -20.6% | -26.7% |
| Net Margin | -583.8% | -583.8% | -113.2% | -58.0% | -86.9% |
| Balance Sheet | |||||
| Debt/Equity | 10.09 | 10.09 | 5.96 | 2.35 | 2.06 |
| Current Ratio | 6.19 | 6.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-42.49B | $-42.49B | $49.19B | $71.34B | $22.36B |
| Returns | |||||
| ROE | -148.2% | -148.2% | -155.5% | -10.3% | -11.1% |
| Valuation | |||||
| P/B | 1.96 | 1.96 | 0.30 | 2.09 | 1.92 |
| Growth & Yield | |||||
| Revenue Growth | -88.7% | -88.7% | 223.2% | 28.1% | — |
| EPS Growth | — | — | -531.7% | 14.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+100.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-15.54 → n/d
Residual
+100.0%
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.