Communication Services / Telecom ServicesJakarta
$232.00
+18.00 (+8.41%)
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 18%
FCF escenarios
weak_data · normalized FCF $-4.0B · quality 43.7/100
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
56/100
C
Piotroski
4/9
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
$5.19T
P/E
100.9x
↑EV/EBITDA
78.4x
↑ROE
5.7%
↑Gross Margin
47.8%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+66.3%
FCF CAGR
—
FCF margin
257.4%
FCF / Net income
9.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $91.82B · net income $24.49B · FCF $236.35B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $91.82B | $91.82B | $30.44B | $28.89B | $19.95B |
| Net Income | $24.49B | $24.49B | $1.33B | $875.7M | $1.37B |
| EBITDA | $33.08B | $33.08B | $2.52B | $2.07B | $2.43B |
| EPS | 1.90 | 1.90 | 0.09 | 0.08 | 0.11 |
| Gross Margin | 47.8% | 47.8% | 35.7% | 28.6% | 28.0% |
| Operating Margin | 33.0% | 33.0% | 4.3% | 4.7% | 9.5% |
| Net Margin | 26.7% | 26.7% | 4.4% | 3.0% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 3.70 | 3.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $236.35B | $236.35B | $-4.02B | $-88.95B | $-56.70B |
| Returns | |||||
| ROE | 5.7% | 5.7% | 0.6% | 0.4% | 2.1% |
| Valuation | |||||
| P/E | 100.87 | 100.87 | 721.15 | 1064.72 | — |
| EV/EBITDA | 78.40 | 78.40 | 360.46 | 417.66 | — |
| P/B | 6.96 | 6.96 | 4.49 | 4.31 | — |
| Growth & Yield | |||||
| Revenue Growth | 201.7% | 201.7% | 5.4% | 44.8% | — |
| EPS Growth | 2107.1% | 2107.1% | 7.7% | -29.0% | — |
| Dividend Yield | 0.0% | 0.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
121.4%
EPS terminal req.
$20.59
Spread vs growth
1985.8%
5Y implied EPS CAGR
67.4%
EPS terminal req.
$24.91
Spread vs growth
2039.8%
10Y implied EPS CAGR
35.7%
EPS terminal req.
$40.12
Spread vs growth
2071.5%
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
+20.9%
Start / end P/E
2233.2x → 122.3x
EPS bridge
0.09 → 1.90
Residual
-1991.8%
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.