Technology / Software - ApplicationJakarta
$85.00
-2.00 (-2.30%)
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 14%
FCF escenarios
weak_data · normalized FCF $-13.0M · quality 29.0/100
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
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
$91.4B
P/E
73.9x
↑EV/EBITDA
N/A
•ROE
0.5%
↓Gross Margin
17.5%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-69.7%
FCF CAGR
—
FCF margin
-8.7%
FCF / Net income
-1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.12B · net income $645.5M · FCF $-885.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.12B | $10.12B | $121.58B | $271.29B | $363.87B |
| Net Income | $645.5M | $645.5M | $-13.80B | $-17.15B | $734.7M |
| EBITDA | $-1.61B | $-1.61B | $-15.64B | $-16.41B | $8.39B |
| EPS | — | — | -12.83 | -15.94 | 0.87 |
| Gross Margin | 17.5% | 17.5% | 0.9% | 3.1% | 7.4% |
| Operating Margin | -21.6% | -21.6% | -14.1% | -7.6% | 1.2% |
| Net Margin | 6.4% | 6.4% | -11.3% | -6.3% | 0.2% |
| Balance Sheet | |||||
| Current Ratio | 4.30 | 4.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-885.9M | $-885.9M | $116.2M | $-13.0M | $-19.54B |
| Returns | |||||
| ROE | 0.5% | 0.5% | -10.0% | -11.3% | 0.4% |
| Valuation | |||||
| P/E | 73.91 | 73.91 | — | — | 162.07 |
| EV/EBITDA | — | — | — | — | 14.07 |
| P/B | 0.66 | 0.66 | 0.39 | 0.37 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | -91.7% | -91.7% | -55.2% | -25.4% | — |
| EPS Growth | — | — | 19.5% | -1932.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+70.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-12.83 → n/d
Residual
+70.0%
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.