Real Estate / Real Estate ServicesJakarta
$160.00
-3.00 (-1.84%)
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
19/100
F
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
$3.55T
P/E
N/A
•EV/EBITDA
33.4x
↑ROE
-11.7%
↓Gross Margin
50.0%
↑Debt/Equity
4.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.6%
FCF CAGR
—
FCF margin
-2.7%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.52T · net income $-200.11B · FCF $-41.08B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1517.18B | $1517.18B | $1305.02B | $1145.46B | $908.45B |
| Net Income | $-200.11B | $-200.11B | $-194.70B | $-70.25B | $-168.62B |
| EBITDA | $313.49B | $313.49B | $205.91B | $224.88B | $147.18B |
| EPS | -9.01 | -9.01 | -8.77 | -3.16 | -7.60 |
| Gross Margin | 50.0% | 50.0% | 47.1% | 46.9% | 47.4% |
| Operating Margin | 22.8% | 22.8% | 20.1% | 21.5% | 15.4% |
| Net Margin | -13.2% | -13.2% | -14.9% | -6.1% | -18.6% |
| Balance Sheet | |||||
| Debt/Equity | 4.46 | 4.46 | 3.87 | 2.83 | 2.65 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-41.08B | $-41.08B | $-189.74B | $4.52B | $-77.54B |
| Returns | |||||
| ROE | -11.7% | -11.7% | -10.2% | -3.4% | -7.8% |
| Valuation | |||||
| EV/EBITDA | 33.38 | 33.38 | 45.71 | 36.66 | 53.03 |
| P/B | 2.08 | 2.08 | 1.52 | 1.48 | 1.45 |
| Growth & Yield | |||||
| Revenue Growth | 16.3% | 16.3% | 13.9% | 26.1% | — |
| EPS Growth | -2.7% | -2.7% | -177.5% | 58.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+29.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.77 → -9.01
Residual
+29.0%
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.