Real Estate / Real Estate - DevelopmentJakarta
$15.00
+0.00 (+0.00%)
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
17/100
F
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
$925.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-86.7%
↓Gross Margin
7.2%
↓Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-42.6%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $323.22B · net income $-4.83T · FCF $-3.22B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $323.22B | $323.22B | $458.51B | $983.51B | $1704.68B |
| Net Income | $-4831.85B | $-4831.85B | $-1089.51B | $-1279.97B | $19.94B |
| EBITDA | $-4670.84B | $-4670.84B | $-196.07B | $-295.45B | $147.60B |
| EPS | -82.00 | -82.00 | -18.49 | -21.72 | 0.34 |
| Gross Margin | 7.2% | 7.2% | 5.2% | 5.4% | 14.3% |
| Operating Margin | -571.3% | -571.3% | -44.9% | -4.3% | 11.1% |
| Net Margin | -1494.9% | -1494.9% | -237.6% | -130.1% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 3.84 | 1.63 | 1.20 |
| Current Ratio | 3.00 | 3.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.22B | $-3.22B | $-878.00B | $-101.36B | $-305.55B |
| Returns | |||||
| ROE | -86.7% | -86.7% | -144.2% | -69.4% | 0.5% |
| Valuation | |||||
| P/E | — | — | — | — | 147.06 |
| EV/EBITDA | — | — | — | — | 42.25 |
| P/B | 0.16 | 0.16 | 1.64 | 1.60 | 0.74 |
| Growth & Yield | |||||
| Revenue Growth | -29.5% | -29.5% | -53.4% | -42.3% | — |
| EPS Growth | -343.5% | -343.5% | 14.9% | -6488.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-28.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-18.49 → -82.00
Residual
-28.6%
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.