Communication Services / EntertainmentJakarta
$35.00
-3.00 (-7.89%)
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 $207.0B · 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
26/100
D
Piotroski
3/9
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
$1.48T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.1%
↓Gross Margin
8.5%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.7%
FCF CAGR
-12.9%
FCF margin
14.2%
FCF / Net income
-0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.55T · net income $-236.75B · FCF $219.87B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1547.14B | $1547.14B | $1677.70B | $2079.48B | $2678.80B |
| Net Income | $-236.75B | $-236.75B | $-243.60B | $-75.62B | $-123.22B |
| EBITDA | $-77.63B | $-77.63B | $-255.62B | $-130.26B | $-17.88B |
| EPS | — | — | -5.77 | -1.79 | -2.92 |
| Gross Margin | 8.5% | 8.5% | 1.4% | 8.8% | 16.0% |
| Operating Margin | -3.1% | -3.1% | -11.9% | -4.5% | 6.5% |
| Net Margin | -15.3% | -15.3% | -14.5% | -3.6% | -4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.10 | 0.12 | 0.22 |
| Current Ratio | 2.66 | 2.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $219.87B | $219.87B | $207.03B | $-261.91B | $333.08B |
| Returns | |||||
| ROE | -4.1% | -4.1% | -3.3% | -1.0% | -1.6% |
| Valuation | |||||
| P/B | 0.25 | 0.25 | 0.13 | 0.28 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | -7.8% | -7.8% | -19.3% | -22.4% | — |
| EPS Growth | — | — | -222.3% | 38.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+52.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.77 → n/d
Residual
+52.2%
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.