Communication Services / Advertising AgenciesJakarta
$143.00
+8.00 (+5.93%)
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 19%
FCF escenarios
weak_data · normalized FCF $-24.0B · quality 48.3/100
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
56/100
C
Piotroski
5/9
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
$1.11T
P/E
42.9x
↑EV/EBITDA
36.3x
↑ROE
8.0%
↑Gross Margin
38.6%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+73.3%
FCF CAGR
—
FCF margin
1.3%
FCF / Net income
0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $214.62B · net income $19.31B · FCF $2.83B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $214.62B | $214.62B | $153.56B | $172.56B | $41.25B |
| Net Income | $19.31B | $19.31B | $1.84B | $427.8M | $383.3M |
| EBITDA | $26.97B | $26.97B | $3.45B | $743.9M | $986.8M |
| EPS | 2.50 | 2.50 | 0.24 | 0.07 | 0.05 |
| Gross Margin | 38.6% | 38.6% | 15.4% | 7.4% | 22.6% |
| Operating Margin | 12.2% | 12.2% | 1.8% | 0.2% | 1.3% |
| Net Margin | 9.0% | 9.0% | 1.2% | 0.2% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | — | 0.00 | 0.01 |
| Current Ratio | 8.72 | 8.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.83B | $2.83B | $-23.95B | $-141.24B | $-57.82B |
| Returns | |||||
| ROE | 8.0% | 8.0% | 0.8% | 0.2% | 0.6% |
| Valuation | |||||
| P/E | 42.94 | 42.94 | 237.50 | 1200.00 | — |
| EV/EBITDA | 36.26 | 36.26 | 127.25 | 652.44 | — |
| P/B | 4.59 | 4.59 | 2.02 | 2.34 | — |
| Growth & Yield | |||||
| Revenue Growth | 39.8% | 39.8% | -11.0% | 318.3% | — |
| EPS Growth | 941.7% | 941.7% | 242.9% | 41.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
71.9%
EPS terminal req.
$12.69
Spread vs growth
869.8%
5Y implied EPS CAGR
43.8%
EPS terminal req.
$15.35
Spread vs growth
897.9%
10Y implied EPS CAGR
25.8%
EPS terminal req.
$24.73
Spread vs growth
915.9%
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
+21.2%
Start / end P/E
491.7x → 57.2x
EPS bridge
0.24 → 2.50
Residual
-832.1%
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.