Communication Services / EntertainmentJakarta
$64.00
+1.00 (+1.59%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $101.3B · quality 61.3/100
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
25/100
D
Piotroski
2/9
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
$638.2B
P/E
N/A
•EV/EBITDA
10.6x
↑ROE
-11.6%
↓Gross Margin
33.1%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.1%
FCF CAGR
-13.9%
FCF margin
44.4%
FCF / Net income
-1.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $381.39B · net income $-90.46B · FCF $169.36B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $381.39B | $381.39B | $703.78B | $741.05B | $1114.89B |
| Net Income | $-90.46B | $-90.46B | $-116.72B | $-274.83B | $-244.69B |
| EBITDA | $73.76B | $73.76B | $-115.27B | $-291.88B | $-282.07B |
| EPS | — | — | -11.70 | -27.60 | -24.60 |
| Gross Margin | 33.1% | 33.1% | -4.8% | -24.5% | -11.4% |
| Operating Margin | 23.7% | 23.7% | -10.0% | -29.0% | -16.4% |
| Net Margin | -23.7% | -23.7% | -16.6% | -37.1% | -21.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.12 | 0.10 | 0.12 |
| Current Ratio | 0.81 | 0.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $169.36B | $169.36B | $101.27B | $99.32B | $265.03B |
| Returns | |||||
| ROE | -11.6% | -11.6% | -6.4% | -14.0% | -11.0% |
| Valuation | |||||
| EV/EBITDA | 10.59 | 10.59 | — | — | — |
| P/B | 0.82 | 0.82 | 0.36 | 0.52 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | -45.8% | -45.8% | -5.0% | -33.5% | — |
| EPS Growth | — | — | 57.6% | -12.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+16.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-11.70 → n/d
Residual
+16.4%
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.