Industrials / Staffing & Employment ServicesJakartaID
$127.00
+19.00 (+17.59%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-48.5B · quality 50.0/100
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
21/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$400.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
3.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+9.4%
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
-15.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.16T · net income $2.48B · FCF $-39.54B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $1163.75B | $1163.75B | $910.54B | $815.74B | $700.94B | $701.09B | $743.41B |
| Net Income | $2.48B | $2.48B | $-16.55B | $-5.53B | $4.47B | $4.38B | $4.04B |
| EPS | 0.79 | 0.79 | -5.25 | -1.75 | 1.42 | 1.39 | 1.28 |
| Gross Margin | 3.7% | 3.7% | 3.4% | 5.3% | 5.9% | 6.4% | 6.5% |
| Operating Margin | 1.2% | 1.2% | -0.6% | 0.7% | 2.1% | 2.3% | 2.4% |
| Net Margin | 0.2% | 0.2% | -1.8% | -0.7% | 0.6% | 0.6% | 0.5% |
| Balance Sheet | |||||||
| Debt/Equity | — | — | 0.20 | 0.18 | 0.00 | 0.00 | 0.00 |
| Current Ratio | — | — | 1.90 | 1.68 | 1.58 | 1.37 | 1.23 |
| Cash Flow | |||||||
| Free Cash Flow | $-39.54B | $-39.54B | $-49.54B | $-48.48B | $-63.13B | $9.20B | $47.19B |
| Returns | |||||||
| ROE | — | — | -14.1% | -4.1% | 3.2% | 8.9% | 8.9% |
| Growth & Yield | |||||||
| Revenue Growth | 27.8% | 27.8% | 11.6% | 16.4% | -0.0% | -5.7% | — |
| EPS Growth | 115.0% | 115.0% | -199.4% | -223.5% | 2.2% | 8.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
142.7%
EPS terminal req.
$11.27
Spread vs growth
-27.7%
5Y implied EPS CAGR
76.8%
EPS terminal req.
$13.64
Spread vs growth
38.2%
10Y implied EPS CAGR
39.5%
EPS terminal req.
$21.96
Spread vs growth
75.5%
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
+693.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.25 → 0.79
Residual
+693.8%
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.