Communication Services / Telecom ServicesSão Paulo
$1.20
-0.02 (-1.64%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-3.0B · quality 72.0/100
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
34/100
D
Piotroski
3/9
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
$388M
P/E
0.0x
↓EV/EBITDA
0.8x
↓ROE
-58.9%
↓Gross Margin
-45.7%
↓Debt/Equity
-0.73
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-32.8%
FCF CAGR
—
FCF margin
-44.5%
FCF / Net income
-0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.18B · net income $9.61B · FCF $-1.41B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.18B | $3.18B | $4.26B | $10.49B | $10.48B |
| Net Income | $9.61B | $9.61B | $-5.43B | $-19.27B | $-10.43B |
| EBITDA | $13.89B | $13.89B | $620.7M | $-11.55B | $-3.05B |
| EPS | 117.81 | 117.81 | -91.17 | -320.62 | -173.39 |
| Gross Margin | -45.7% | -45.7% | -16.0% | -1.9% | 4.2% |
| Operating Margin | -122.5% | -122.5% | -6.3% | -44.2% | -48.6% |
| Net Margin | 302.2% | 302.2% | -127.5% | -183.8% | -99.5% |
| Balance Sheet | |||||
| Debt/Equity | -0.73 | -0.73 | -0.93 | -1.02 | -12.60 |
| Current Ratio | 0.59 | 0.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.41B | $-1.41B | $-2.97B | $-4.03B | $-3.61B |
| Returns | |||||
| ROE | -58.9% | -58.9% | 19.9% | 88.1% | 390.6% |
| Valuation | |||||
| P/E | 0.01 | 0.01 | — | — | — |
| EV/EBITDA | 0.76 | 0.76 | 39.69 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -25.3% | -25.3% | -59.4% | 0.0% | — |
| EPS Growth | 229.2% | 229.2% | 71.6% | -84.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-90.3%
EPS terminal req.
$0.11
Spread vs growth
319.6%
5Y implied EPS CAGR
-74.4%
EPS terminal req.
$0.13
Spread vs growth
303.6%
10Y implied EPS CAGR
-47.0%
EPS terminal req.
$0.21
Spread vs growth
276.2%
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
-85.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-91.17 → 117.81
Residual
-85.5%
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.