Industrials / AirlinesJakarta
$56.00
-2.00 (-3.45%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-78.8M · quality 14.0/100
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
21/100
D
Piotroski
0/9
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
$22.80T
P/E
N/A
•EV/EBITDA
32555.8x
↑ROE
-3930.6%
↓Gross Margin
16.0%
↓Debt/Equity
456.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.3%
FCF CAGR
—
FCF margin
-6.0%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.22B · net income $-322.5M · FCF $-191.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.22B | $3.22B | $3.42B | $2.94B | $2.10B |
| Net Income | $-322.5M | $-322.5M | $-72.7M | $250.0M | $3.74B |
| EBITDA | $194.6M | $194.6M | $421.8M | $711.5M | $4.38B |
| EPS | -0.00 | -0.00 | -0.00 | 0.00 | 0.14 |
| Gross Margin | 16.0% | 16.0% | 20.5% | 21.3% | -3.6% |
| Operating Margin | 3.5% | 3.5% | 9.0% | 10.8% | -20.6% |
| Net Margin | -10.0% | -10.0% | -2.1% | 8.5% | 178.0% |
| Balance Sheet | |||||
| Debt/Equity | 456.71 | 456.71 | -2.89 | -3.15 | -2.67 |
| Current Ratio | 0.98 | 0.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-191.7M | $-191.7M | $147.2M | $-78.8M | $-1.2M |
| Returns | |||||
| ROE | -3930.6% | -3930.6% | 5.5% | -20.0% | -249.5% |
| Valuation | |||||
| P/E | — | — | — | 27838.83 | 1152.35 |
| EV/EBITDA | 32555.79 | 32555.79 | 11720.32 | 9777.28 | 984.57 |
| P/B | 771952.65 | 771952.65 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | 16.3% | 39.8% | — |
| EPS Growth | -260.8% | -260.8% | -128.9% | -98.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+55.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+55.6%
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.