Real Estate / Real Estate ServicesJakarta
$64.00
-1.00 (-1.54%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
22/100
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
$214.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.4%
↓Gross Margin
57.3%
↑Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.5%
FCF CAGR
—
FCF margin
244.2%
FCF / Net income
-6.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $206.94B · net income $-78.02B · FCF $505.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $206.94B | $206.94B | $1353.93B | $154.59B | $153.44B |
| Net Income | $-78.02B | $-78.02B | $523.57B | $-270.39B | $-68.11B |
| EBITDA | $-63.55B | $-63.55B | $609.74B | $-206.24B | $625.7M |
| EPS | — | — | 156.29 | -79.74 | -20.33 |
| Gross Margin | 57.3% | 57.3% | 46.5% | 53.6% | 58.2% |
| Operating Margin | 19.4% | 19.4% | 41.3% | 7.9% | 10.1% |
| Net Margin | -37.7% | -37.7% | 38.7% | -174.9% | -44.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.23 | 0.71 | 0.60 |
| Current Ratio | 2.72 | 2.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $505.36B | $505.36B | $-32.93B | $-21.60B | $-13.12B |
| Returns | |||||
| ROE | -4.4% | -4.4% | 28.0% | -20.0% | -4.2% |
| Valuation | |||||
| P/E | — | — | 0.78 | — | — |
| EV/EBITDA | — | — | 1.11 | — | 2112.27 |
| P/B | 0.12 | 0.12 | 0.22 | 0.39 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | -84.7% | -84.7% | 775.8% | 0.7% | — |
| EPS Growth | — | — | 296.0% | -292.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.0%
Start / end P/E
n/dx → n/dx
EPS bridge
156.29 → n/d
Residual
-34.0%
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.