Consumer Cyclical / LodgingJakarta
$590.00
+0.00 (+0.00%)
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 17%
FCF escenarios
weak_data · normalized FCF $3.5B · quality 39.3/100
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
27/100
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
$4.72T
P/E
N/A
•EV/EBITDA
2689.3x
↑ROE
0.0%
↓Gross Margin
59.1%
↑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
+50.7%
FCF CAGR
—
FCF margin
21.2%
FCF / Net income
26.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.68B · net income $132.3M · FCF $3.54B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.68B | $16.68B | $17.94B | $12.47B | $4.88B |
| Net Income | $132.3M | $132.3M | $1.20B | $669.7M | $-1.33B |
| EBITDA | $1.70B | $1.70B | $2.94B | $2.50B | $-475.1M |
| EPS | — | — | 0.15 | 0.08 | -0.17 |
| Gross Margin | 59.1% | 59.1% | 56.8% | 59.5% | 56.7% |
| Operating Margin | 2.3% | 2.3% | 9.0% | 2.9% | -66.6% |
| Net Margin | 0.8% | 0.8% | 6.7% | 5.4% | -27.2% |
| Balance Sheet | |||||
| Current Ratio | 0.88 | 0.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.54B | $3.54B | $3.92B | $-217.9M | $-2.51B |
| Returns | |||||
| ROE | 0.0% | 0.0% | 0.2% | 0.1% | -0.2% |
| Valuation | |||||
| P/E | — | — | 926.67 | 2600.00 | — |
| EV/EBITDA | 2689.31 | 2689.31 | 329.84 | 610.61 | — |
| P/B | 5.89 | 5.89 | 1.39 | 2.08 | 4.84 |
| Growth & Yield | |||||
| Revenue Growth | -7.0% | -7.0% | 43.8% | 155.8% | — |
| EPS Growth | — | — | 87.5% | 147.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+271.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.15 → n/d
Residual
+271.1%
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.