Communication Services / Telecom ServicesJakarta
$81.00
-1.00 (-1.22%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.2T · quality 39.0/100
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
5/100
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
$2.53T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-51.3%
↓Gross Margin
36.5%
↓Debt/Equity
5.75
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
+4.0%
FCF margin
46.4%
FCF / Net income
-0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.54T · net income $-1.90T · FCF $1.18T
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2536.07B | $2536.07B | $2464.55B | $2495.94B | $2320.07B |
| Net Income | $-1899.58B | $-1899.58B | $-1770.82B | $-844.40B | $-2146.38B |
| EBITDA | $-30.37B | $-30.37B | $137.40B | $777.36B | $-1256.93B |
| EPS | — | — | -56.79 | -27.08 | -68.83 |
| Gross Margin | 36.5% | 36.5% | 48.3% | 48.2% | 47.1% |
| Operating Margin | 23.6% | 23.6% | 31.6% | 33.9% | 20.7% |
| Net Margin | -74.9% | -74.9% | -71.9% | -33.8% | -92.5% |
| Balance Sheet | |||||
| Debt/Equity | 5.75 | 5.75 | 4.56 | -13.38 | -32.56 |
| Current Ratio | 0.40 | 0.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1177.54B | $1177.54B | $1234.91B | $551.63B | $1047.94B |
| Returns | |||||
| ROE | -51.3% | -51.3% | -40.0% | 57.6% | 362.3% |
| Valuation | |||||
| EV/EBITDA | — | — | 153.73 | 27.06 | — |
| P/B | 0.68 | 0.68 | 0.32 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 2.9% | 2.9% | -1.3% | 7.6% | — |
| EPS Growth | — | — | -109.7% | 60.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-56.79 → n/d
Residual
-25.0%
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.