Communication Services / Telecom ServicesJakarta
$1260.00
+130.00 (+11.50%)
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 19%
FCF escenarios
weak_data · normalized FCF $-719.2B · quality 48.3/100
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
8/100
F
Piotroski
1/9
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
$3.47T
P/E
N/A
•EV/EBITDA
12.7x
↑ROE
-40.8%
↓Gross Margin
50.1%
↑Debt/Equity
1.97
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.0%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.08T · net income $-1.45T · FCF $-99.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3081.59B | $3081.59B | $2520.69B | $2551.89B | $4370.78B |
| Net Income | $-1448.95B | $-1448.95B | $-1185.30B | $-532.98B | $240.72B |
| EBITDA | $794.88B | $794.88B | $585.97B | $838.21B | $2107.30B |
| EPS | — | — | -431.00 | -194.00 | 87.00 |
| Gross Margin | 50.1% | 50.1% | 57.8% | 72.8% | 77.6% |
| Operating Margin | -29.6% | -29.6% | -41.5% | -22.1% | 21.0% |
| Net Margin | -47.0% | -47.0% | -47.0% | -20.9% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.97 | 1.97 | 1.31 | 1.59 | 1.08 |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-99.11B | $-99.11B | $-719.20B | $-838.04B | $-1275.13B |
| Returns | |||||
| ROE | -40.8% | -40.8% | -23.7% | -12.3% | 4.8% |
| Valuation | |||||
| P/E | — | — | — | — | 28.74 |
| EV/EBITDA | 12.72 | 12.72 | 16.11 | 12.22 | 5.73 |
| P/B | 0.98 | 0.98 | 0.66 | 0.84 | 1.38 |
| Growth & Yield | |||||
| Revenue Growth | 22.3% | 22.3% | -1.2% | -41.6% | — |
| EPS Growth | — | — | -122.2% | -323.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-431.00 → n/d
Residual
-20.8%
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.