Real Estate / Real Estate ServicesJakarta
$111.00
+1.00 (+0.91%)
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
40/100
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
$1.17T
P/E
N/A
•EV/EBITDA
13614.1x
↑ROE
-1.5%
↓Gross Margin
68.7%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+34.6%
FCF CAGR
—
FCF margin
-2.4%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.38B · net income $-18.07B · FCF $-697.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.38B | $29.38B | $27.88B | $20.95B | $12.06B |
| Net Income | $-18.07B | $-18.07B | $-24.66B | $-21.05B | $-15.20B |
| EBITDA | $93.5M | $93.5M | $-5.38B | $-3.96B | $-6.73B |
| EPS | -1.70 | -1.70 | -2.30 | -2.00 | -1.40 |
| Gross Margin | 68.7% | 68.7% | 68.8% | 66.9% | 61.0% |
| Operating Margin | -30.0% | -30.0% | -46.1% | -55.5% | -134.6% |
| Net Margin | -61.5% | -61.5% | -88.5% | -100.5% | -126.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.09 | 0.09 | 0.17 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-697.6M | $-697.6M | $-1.22B | $3.90B | $2.84B |
| Returns | |||||
| ROE | -1.5% | -1.5% | -2.0% | -1.7% | -1.2% |
| Valuation | |||||
| EV/EBITDA | 13614.10 | 13614.10 | — | — | — |
| P/B | 0.98 | 0.98 | 0.44 | 0.43 | 0.64 |
| Growth & Yield | |||||
| Revenue Growth | 5.4% | 5.4% | 33.1% | 73.7% | — |
| EPS Growth | 26.1% | 26.1% | -15.0% | -42.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+1010.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.30 → -1.70
Residual
+1010.0%
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.