Consumer Cyclical / RestaurantsJakarta
$88.00
+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 15%
FCF escenarios
weak_data · normalized FCF $-305.1M · quality 30.7/100
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
2/100
F
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
$71.8B
P/E
N/A
•EV/EBITDA
102.7x
↑ROE
-22.8%
↓Gross Margin
60.3%
↑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
-67.2%
FCF CAGR
—
FCF margin
-16.7%
FCF / Net income
0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.83B · net income $-955.3M · FCF $-305.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.83B | $1.83B | $1.92B | $4.08B | $51.67B |
| Net Income | $-955.3M | $-955.3M | $-3.52B | $-3.16B | $-8.62B |
| EBITDA | $697.9M | $697.9M | $-383.0M | $-722.3M | $7.90B |
| EPS | — | — | -4.31 | -3.87 | -10.57 |
| Gross Margin | 60.3% | 60.3% | 61.5% | 60.0% | 53.6% |
| Operating Margin | -88.8% | -88.8% | -135.5% | -62.7% | -15.5% |
| Net Margin | -52.2% | -52.2% | -183.3% | -77.5% | -16.7% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 2.12 | 1.26 | 1.17 |
| Current Ratio | 0.15 | 0.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-305.1M | $-305.1M | $-431.3M | $1.65B | $-2.03B |
| Returns | |||||
| ROE | -22.8% | -22.8% | -68.4% | -36.5% | -72.9% |
| Valuation | |||||
| EV/EBITDA | 102.70 | 102.70 | — | — | 327.02 |
| P/B | 17.14 | 17.14 | 491.77 | 267.80 | 217.33 |
| Growth & Yield | |||||
| Revenue Growth | -4.6% | -4.6% | -52.9% | -92.1% | — |
| EPS Growth | — | — | -11.4% | 63.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-96.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.31 → n/d
Residual
-96.1%
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.