Communication Services / Telecom ServicesJakarta
$970.00
-5.00 (-0.51%)
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 18%
FCF escenarios
weak_data · normalized FCF $-2.1B · quality 43.7/100
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
34/100
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
$781.8B
P/E
169.6x
↑EV/EBITDA
70.1x
↑ROE
6.8%
↑Gross Margin
12.1%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.4%
FCF CAGR
—
FCF margin
-1.6%
FCF / Net income
-0.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $136.85B · net income $4.62B · FCF $-2.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $136.85B | $136.85B | $197.22B | $327.05B | $147.38B |
| Net Income | $4.62B | $4.62B | $8.12B | $12.31B | $9.32B |
| EBITDA | $11.21B | $11.21B | $15.76B | $18.83B | $16.22B |
| EPS | — | — | 10.07 | 15.27 | 11.56 |
| Gross Margin | 12.1% | 12.1% | 10.4% | 8.9% | 13.2% |
| Operating Margin | 6.7% | 6.7% | 6.2% | 5.5% | 10.0% |
| Net Margin | 3.4% | 3.4% | 4.1% | 3.8% | 6.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.20 | 0.22 | 1.18 |
| Current Ratio | 3.19 | 3.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.13B | $-2.13B | $-10.23B | $17.64B | $-23.09B |
| Returns | |||||
| ROE | 6.8% | 6.8% | 12.4% | 20.6% | 46.9% |
| Valuation | |||||
| P/E | 169.58 | 169.58 | 147.47 | 142.76 | — |
| EV/EBITDA | 70.08 | 70.08 | 75.65 | 92.10 | — |
| P/B | 11.42 | 11.42 | 18.28 | 29.41 | — |
| Growth & Yield | |||||
| Revenue Growth | -30.6% | -30.6% | -39.7% | 121.9% | — |
| EPS Growth | — | — | -34.1% | 32.1% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-30.3%
Start / end P/E
n/dx → n/dx
EPS bridge
10.07 → n/d
Residual
-30.5%
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.