Communication Services / Telecom ServicesJakarta
$1675.00
-20.00 (-1.18%)
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 14%
FCF escenarios
weak_data · normalized FCF $-36.4B · quality 25.7/100
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
36/100
D
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
$2.30T
P/E
20.1x
↑EV/EBITDA
16.9x
↑ROE
28.7%
↑Gross Margin
74.3%
↑Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.1%
FCF CAGR
—
FCF margin
-56.6%
FCF / Net income
-2.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $430.35B · net income $102.01B · FCF $-243.74B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $430.35B | $430.35B | $348.19B | $289.58B | $209.71B |
| Net Income | $102.01B | $102.01B | $96.59B | $26.03B | $25.95B |
| EBITDA | $160.75B | $160.75B | $153.93B | $61.54B | $39.30B |
| EPS | 74.19 | 74.19 | 75.53 | 18.93 | 18.87 |
| Gross Margin | 74.3% | 74.3% | 74.4% | 54.6% | 41.7% |
| Operating Margin | 38.7% | 38.7% | 41.7% | 23.0% | 17.1% |
| Net Margin | 23.7% | 23.7% | 27.7% | 9.0% | 12.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.22 | 1.22 | 0.14 | 0.24 | 0.08 |
| Current Ratio | 0.41 | 0.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-243.74B | $-243.74B | $-36.35B | $-2.62B | $12.29B |
| Returns | |||||
| ROE | 28.7% | 28.7% | 38.4% | 21.8% | 33.5% |
| Valuation | |||||
| P/E | 20.09 | 20.09 | 10.13 | — | — |
| EV/EBITDA | 16.87 | 16.87 | 6.50 | — | — |
| P/B | 6.48 | 6.48 | 3.89 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 23.6% | 23.6% | 20.2% | 38.1% | — |
| EPS Growth | -1.8% | -1.8% | 299.0% | 0.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
26.1%
EPS terminal req.
$148.63
Spread vs growth
-27.8%
5Y implied EPS CAGR
19.4%
EPS terminal req.
$179.84
Spread vs growth
-21.1%
10Y implied EPS CAGR
14.6%
EPS terminal req.
$289.63
Spread vs growth
-16.4%
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
+22.3%
Start / end P/E
18.1x → 22.6x
EPS bridge
75.53 → 74.19
Residual
-0.4%
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.