Communication Services / EntertainmentJakarta
$76.00
+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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $62.4B · quality 62.0/100
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
38/100
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
$324.7B
P/E
7.1x
↓EV/EBITDA
2.7x
↓ROE
5.0%
↑Gross Margin
30.8%
↓Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
—
FCF margin
-0.5%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.22T · net income $35.11B · FCF $-5.55B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1219.35B | $1219.35B | $1458.22B | $1329.12B | $1210.48B |
| Net Income | $35.11B | $35.11B | $95.92B | $77.48B | $46.00B |
| EBITDA | $113.52B | $113.52B | $186.25B | $156.60B | $118.33B |
| EPS | — | — | 22.45 | 18.13 | 10.77 |
| Gross Margin | 30.8% | 30.8% | 32.6% | 29.6% | 30.4% |
| Operating Margin | 4.5% | 4.5% | 9.1% | 6.7% | 8.1% |
| Net Margin | 2.9% | 2.9% | 6.6% | 5.8% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.28 | 0.47 | 0.52 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.55B | $-5.55B | $131.30B | $62.37B | $74.26B |
| Returns | |||||
| ROE | 5.0% | 5.0% | 14.6% | 13.7% | 9.5% |
| Valuation | |||||
| P/E | 7.09 | 7.09 | 4.01 | 4.63 | 8.36 |
| EV/EBITDA | 2.74 | 2.74 | 1.67 | 2.47 | 4.16 |
| P/B | 0.47 | 0.47 | 0.58 | 0.64 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | -16.4% | -16.4% | 9.7% | 9.8% | — |
| EPS Growth | — | — | 23.8% | 68.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.2%
Start / end P/E
n/dx → n/dx
EPS bridge
22.45 → n/d
Residual
-8.2%
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.