Real Estate / Real Estate ServicesJakarta
$1100.00
+60.00 (+5.77%)
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
30/100
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
$3.24T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.6%
↓Gross Margin
30.3%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.4%
FCF CAGR
—
FCF margin
-313.0%
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $42.83B · net income $-183.54B · FCF $-134.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $42.83B | $42.83B | $63.45B | $71.37B | $88.30B |
| Net Income | $-183.54B | $-183.54B | $-146.32B | $-163.64B | $-236.22B |
| EBITDA | $-178.36B | $-178.36B | $-140.28B | $-157.20B | $-219.77B |
| EPS | — | — | -49.68 | -56.57 | -135.37 |
| Gross Margin | 30.3% | 30.3% | 28.6% | 33.2% | 43.0% |
| Operating Margin | -288.2% | -288.2% | -202.8% | -169.3% | -102.8% |
| Net Margin | -428.6% | -428.6% | -230.6% | -229.3% | -267.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 |
| Current Ratio | 0.10 | 0.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-134.06B | $-134.06B | $-157.22B | $-114.58B | $-123.47B |
| Returns | |||||
| ROE | -5.6% | -5.6% | -4.2% | -4.6% | -7.5% |
| Valuation | |||||
| P/B | 0.99 | 0.99 | 0.36 | 0.41 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | -32.5% | -32.5% | -11.1% | -19.2% | — |
| EPS Growth | — | — | 12.2% | 58.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+136.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-49.68 → n/d
Residual
+136.1%
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.